Valuation Vicor Corporation

Stocks

Market Closed - Nasdaq 23:00:00 02/10/2026 +03			5-day change	1st Jan Change
308.90 ^USD	+0.10%		+9.55%	+181.84%

10-01	Vicor Raises Sequential Q3 Revenue Growth Guidance; Shares Up Pre-Bell	MT
09-21	Vicor Raises Q3 Growth Guidance	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	14,242	-	-
Change	-	-57.4%	-15.63%	9.17%	124.4%	191.02%	-	-
Enterprise Value (EV) ¹	5,558	2,368	1,998	2,181	4,491	13,730	13,635	13,447
Change	-	-57.4%	-15.63%	9.17%	105.93%	205.72%	-0.69%	-1.38%
P/E	101x	94.3x	37.8x	345x	42x	75.2x	48.6x	37.5x
PBR	13.2x	5.2x	3.74x	3.84x	7.13x	15.5x	12.4x	9.58x
PEG	-	-1.7x	0x	-3.9x	0x	1.3x	0.9x	1.3x
Capitalization / Revenue	15.5x	5.93x	4.93x	6.07x	10.8x	22.3x	14.6x	12x
EV / Revenue	15.5x	5.93x	4.93x	6.07x	9.92x	21.5x	13.9x	11.3x
EV / EBITDA	82.6x	49.9x	25.8x	74.9x	38.9x	59.7x	31.6x	24.7x
EV / EBIT	100x	87x	38.9x	-1,665x	54.9x	71x	37.2x	27.9x
EV / FCF	832x	-57.7x	48.6x	80.1x	37.7x	221x	81.9x	51.7x
FCF Yield	0.12%	-1.73%	2.06%	1.25%	2.65%	0.45%	1.22%	1.93%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	1.26	0.57	1.19	0.14	2.61	4.107	6.353	8.247
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	359.4	399.1	405.1	359.1	452.7	639.5	978.3	1,189
EBITDA ¹	67.31	47.48	77.48	29.11	115.4	230.1	431.8	544.8
EBIT ¹	55.6	27.2	51.36	-1.31	81.83	193.4	366.8	482.2
Net income ¹	56.62	25.45	53.6	6.129	118.6	189.2	300.6	395.1
Net Debt ¹	-	-	-	-	-402.8	-512	-607	-795
Reference price ²	126.98	53.75	44.94	48.32	109.60	308.90	308.90	308.90
Nbr of stocks (in thousands)	43,768	44,049	44,450	45,134	44,653	46,107	-	-
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	75.22x	21.47x	59.67x	-	14.24B
SIEMENS AG	25.49x	3.02x	16.47x	2.03%	239B
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	14.05x	1.73x	7.84x	3.64%	203B
SCHNEIDER ELECTRIC SE	31.8x	4.07x	18.77x	1.53%	192B
EATON CORPORATION PLC	38.81x	5.73x	24.05x	1.01%	169B
DELTA ELECTRONICS, INC.	46x	6.17x	27.61x	1.08%	154B
TRANE TECHNOLOGIES PLC	30.69x	4.41x	21.61x	0.88%	102B
DELTA ELECTRONICS (THAILAND)	93.76x	11.62x	66.36x	0.33%	96.97B
VERTIV HOLDINGS CO.	41.74x	6.86x	27.54x	0.1%	97.09B
JOHNSON CONTROLS INTERNATIONAL PLC	32.65x	4.05x	21.73x	1.03%	94.64B
Average	43.02x	6.91x	29.16x	1.29%	136.2B
Weighted average by Cap.	36.07x	4.92x	23.25x	1.55%