Valuation Vicor Corporation

Stocks

Market Closed - Nasdaq Other stock markets 23:00:00 26/06/2026 +03			5-day change	1st Jan Change
326.93 ^USD	-1.41%		-1.34%	+198.29%

06-25	Vicor Insider Sold Shares Worth $6,528,725, According to a Recent SEC Filing	MT
06-25	Vicor Insider Sold Shares Worth $6,749,066, According to a Recent SEC Filing	MT

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	14,902	-	-
Change	-	-57.4%	-15.63%	9.17%	124.4%	204.5%	-	-
Enterprise Value (EV) ¹	5,558	2,368	1,998	2,181	4,491	14,450	14,351	14,097
Change	-	-57.4%	-15.63%	9.17%	105.93%	221.74%	-0.69%	-1.77%
P/E	101x	94.3x	37.8x	345x	42x	110x	55x	41.3x
PBR	13.2x	5.2x	3.74x	3.84x	7.13x	18.1x	14.4x	11x
PEG	-	-1.7x	0x	-3.9x	0x	8x	1x	1.2x
Capitalization / Revenue	15.5x	5.93x	4.93x	6.07x	10.8x	25x	16x	13.1x
EV / Revenue	15.5x	5.93x	4.93x	6.07x	9.92x	24.2x	15.4x	12.4x
EV / EBITDA	82.6x	49.9x	25.8x	74.9x	38.9x	74.7x	35.3x	27x
EV / EBIT	100x	87x	38.9x	-1,665x	54.9x	92.8x	42.8x	31.4x
EV / FCF	832x	-57.7x	48.6x	80.1x	37.7x	378x	95.9x	55.2x
FCF Yield	0.12%	-1.73%	2.06%	1.25%	2.65%	0.26%	1.04%	1.81%
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	326.93	326.93	326.93
Nbr of stocks (in thousands)	43,768	44,049	44,450	45,134	44,653	45,581	-	-
Announcement Date	2/24/22 A	2/23/23 A	2/22/24 A	2/20/25 A	2/19/26 A	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
VICOR CORPORATION	110.08x	24.24x	74.68x	-	14.9B
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	18.2x	2.5x	11.02x	2.8%	264B
SIEMENS AG	24.93x	2.97x	16.06x	2.11%	235B
SCHNEIDER ELECTRIC SE	29.59x	3.83x	17.74x	1.67%	177B
EATON CORPORATION PLC	34.84x	5.36x	22.84x	1.07%	156B
DELTA ELECTRONICS, INC.	44.37x	5.92x	25.49x	0.98%	147B
VERTIV HOLDINGS CO.	52.16x	8.35x	34.01x	0.08%	117B
DELTA ELECTRONICS (THAILAND)	98.75x	13.87x	71.54x	0.3%	114B
EMERSON ELECTRIC CO.	29.44x	4.82x	16.85x	1.54%	80.37B
FUJIKURA LTD.	42.68x	6.72x	28.58x	0.94%	62.79B
Average	48.50x	7.86x	31.88x	1.28%	136.84B
Weighted average by Cap.	37.92x	5.46x	24.50x	1.53%