Valuation Vicor Corporation

Stocks

Market Closed - Nasdaq Other stock markets 23:00:00 22/06/2026 +03			5-day change	1st Jan Change
365.53 ^USD	+10.31%		+13.37%	+233.51%

06-22	Vicor Insider Sold Shares Worth $6,614,869, According to a Recent SEC Filing	MT
06-18	Vicor Insider Sold Shares Worth $6,591,458, 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	16,661	-	-
Change	-	-57.4%	-15.63%	9.17%	124.4%	240.45%	-	-
Enterprise Value (EV) ¹	5,558	2,368	1,998	2,181	4,491	16,209	16,110	15,856
Change	-	-57.4%	-15.63%	9.17%	105.93%	260.92%	-0.61%	-1.58%
P/E	101x	94.3x	37.8x	345x	42x	123x	61.2x	46.6x
PBR	13.2x	5.2x	3.74x	3.84x	7.13x	20.2x	16.1x	12.3x
PEG	-	-1.7x	0x	-3.9x	0x	8.9x	1x	1.5x
Capitalization / Revenue	15.5x	5.93x	4.93x	6.07x	10.8x	27.9x	17.9x	14.7x
EV / Revenue	15.5x	5.93x	4.93x	6.07x	9.92x	27.2x	17.3x	14x
EV / EBITDA	82.6x	49.9x	25.8x	74.9x	38.9x	83.8x	39.4x	30.4x
EV / EBIT	100x	87x	38.9x	-1,665x	54.9x	104x	47.9x	36x
EV / FCF	832x	-57.7x	48.6x	80.1x	37.7x	424x	108x	62.1x
FCF Yield	0.12%	-1.73%	2.06%	1.25%	2.65%	0.24%	0.93%	1.61%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	1.26	0.57	1.19	0.14	2.61	2.97	5.973	7.85
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	359.4	399.1	405.1	359.1	452.7	596.2	929.4	1,137
EBITDA ¹	67.31	47.48	77.48	29.11	115.4	193.5	408.8	521.6
EBIT ¹	55.6	27.2	51.36	-1.31	81.83	155.8	336.6	440.7
Net income ¹	56.62	25.45	53.6	6.129	118.6	135.6	275.5	360.3
Net Debt ¹	-	-	-	-	-402.8	-452	-551	-805
Reference price ²	126.98	53.75	44.94	48.32	109.60	365.53	365.53	365.53
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
VICOR CORPORATION	123.07x	27.19x	83.77x	-	16.66B
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	19.6x	2.73x	12.03x	2.61%	285B
SIEMENS AG	26x	3.07x	16.64x	2.02%	246B
SCHNEIDER ELECTRIC SE	31.28x	4.05x	18.7x	1.57%	188B
DELTA ELECTRONICS, INC.	51.75x	7.07x	30.41x	0.83%	176B
EATON CORPORATION PLC	37.75x	5.79x	24.47x	0.99%	169B
VERTIV HOLDINGS CO.	61.43x	9.85x	40.09x	0.07%	137B
DELTA ELECTRONICS (THAILAND)	108.86x	15.29x	78.88x	0.27%	127B
EMERSON ELECTRIC CO.	30.82x	5.02x	17.54x	1.47%	84.13B
AMETEK, INC.	33.36x	6.96x	21.69x	0.56%	55.36B
Average	52.39x	8.70x	34.42x	1.16%	148.53B
Weighted average by Cap.	41.83x	6.11x	27.02x	1.4%