Valuation Vicor Corporation

Stocks

Market Closed - Nasdaq Other stock markets 21:00:00 30/06/2026 BST			After hours 01:00:00
379.78 ^USD	+3.54%		420.00	+10.59%

06-30	Vicor Insider Sold Shares Worth $3,878,212, According to a Recent SEC Filing	MT
06-29	Vicor Corporation(NasdaqGS:VICR) dropped from Russell 2000 Index	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	5,558	2,368	1,998	2,181	4,894	17,319	-	-
Change	-	-57.4%	-15.63%	9.17%	124.4%	253.88%	-	-
Enterprise Value (EV) ¹	5,558	2,368	1,998	2,181	4,491	16,867	16,768	16,514
Change	-	-57.4%	-15.63%	9.17%	105.93%	275.56%	-0.59%	-1.51%
P/E	101x	94.3x	37.8x	345x	42x	128x	63.9x	48x
PBR	13.2x	5.2x	3.74x	3.84x	7.13x	21x	16.7x	12.8x
PEG	-	-1.7x	0x	-3.9x	0x	9.3x	1x	1.4x
Capitalization / Revenue	15.5x	5.93x	4.93x	6.07x	10.8x	29x	18.6x	15.2x
EV / Revenue	15.5x	5.93x	4.93x	6.07x	9.92x	28.3x	18x	14.5x
EV / EBITDA	82.6x	49.9x	25.8x	74.9x	38.9x	87.2x	41.2x	31.7x
EV / EBIT	100x	87x	38.9x	-1,665x	54.9x	108x	50x	36.8x
EV / FCF	832x	-57.7x	48.6x	80.1x	37.7x	441x	112x	64.7x
FCF Yield	0.12%	-1.73%	2.06%	1.25%	2.65%	0.23%	0.89%	1.55%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	1.26	0.57	1.19	0.14	2.61	2.97	5.94	7.917
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	359.4	399.1	405.1	359.1	452.7	596.2	930.7	1,137
EBITDA ¹	67.31	47.48	77.48	29.11	115.4	193.5	406.5	521.2
EBIT ¹	55.6	27.2	51.36	-1.31	81.83	155.8	335.2	448.4
Net income ¹	56.62	25.45	53.6	6.129	118.6	135.6	274.3	367.4
Net Debt ¹	-	-	-	-	-402.8	-452	-551	-805
Reference price ²	126.98	53.75	44.94	48.32	109.60	379.78	379.78	379.78
Nbr of stocks (in thousands)	43,768	44,049	44,450	45,134	44,653	45,581	-	-
Announcement Date	24/02/22	23/02/23	22/02/24	20/02/25	19/02/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
VICOR CORPORATION	123.5x	27.29x	84.07x	-	17.31B
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	18.74x	2.59x	11.4x	2.72%	273B
SIEMENS AG	24.91x	2.98x	16.21x	2.09%	247B
SCHNEIDER ELECTRIC SE	29.98x	3.86x	17.8x	1.66%	183B
EATON CORPORATION PLC	35.32x	5.43x	23.12x	1.06%	165B
DELTA ELECTRONICS, INC.	46.7x	6.24x	26.87x	0.93%	159B
DELTA ELECTRONICS (THAILAND)	105.58x	14.83x	76.51x	0.28%	122B
VERTIV HOLDINGS CO.	52.68x	8.44x	34.34x	0.08%	129B
EMERSON ELECTRIC CO.	29.31x	4.8x	16.78x	1.55%	80.18B
FUJIKURA LTD.	40.97x	6.45x	27.42x	0.98%	63.54B
Average	50.77x	8.29x	33.45x	1.26%	143.96B
Weighted average by Cap.	39.44x	5.70x	25.54x	1.49%