Valuation Vicor Corporation

Stocks

Market Closed - Nasdaq 05:00:00 04/11/2026 HKT			5-day change	1st Jan Change
179.01 ^USD	+2.31%		-15.56%	+63.33%

10-20	Vicor Corporation, Q3 2026 Earnings Call, Oct 20, 2026
10-20	Vicor Corporation Reports Earnings Results for the Third Quarter and Nine Months Ended September 30, 2026	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	8,261	-	-
Change	-	-57.4%	-15.63%	9.17%	124.4%	68.8%	-	-
Enterprise Value (EV) ¹	5,558	2,368	1,998	2,181	4,491	7,681	7,536	7,336
Change	-	-57.4%	-15.63%	9.17%	105.93%	71.03%	-1.89%	-2.65%
P/E	101x	94.3x	37.8x	345x	42x	44.9x	29.1x	21.5x
PBR	13.2x	5.2x	3.74x	3.84x	7.13x	8.8x	6.91x	5.28x
PEG	-	-1.7x	0x	-3.9x	0x	0.9x	0.5x	0.6x
Capitalization / Revenue	15.5x	5.93x	4.93x	6.07x	10.8x	12.9x	8.76x	6.99x
EV / Revenue	15.5x	5.93x	4.93x	6.07x	9.92x	12x	7.99x	6.21x
EV / EBITDA	82.6x	49.9x	25.8x	74.9x	38.9x	33.5x	17.7x	13.1x
EV / EBIT	100x	87x	38.9x	-1,665x	54.9x	39.2x	21x	15.1x
EV / FCF	832x	-57.7x	48.6x	80.1x	37.7x	61.6x	43.6x	29.2x
FCF Yield	0.12%	-1.73%	2.06%	1.25%	2.65%	1.62%	2.29%	3.42%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	1.26	0.57	1.19	0.14	2.61	3.983	6.153	8.327
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	359.4	399.1	405.1	359.1	452.7	642.1	943	1,182
EBITDA ¹	67.31	47.48	77.48	29.11	115.4	229.1	426.5	561.8
EBIT ¹	55.6	27.2	51.36	-1.31	81.83	195.8	358.9	486
Net income ¹	56.62	25.45	53.6	6.129	118.6	189.2	296.5	400
Net Debt ¹	-	-	-	-	-402.8	-580	-725	-925
Reference price ²	126.98	53.75	44.94	48.32	109.60	179.01	179.01	179.01
Nbr of stocks (in thousands)	43,768	44,049	44,450	45,134	44,653	46,149	-	-
Announcement Date	24/2/22	23/2/23	22/2/24	20/2/25	19/2/26	-	-	-

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	44.94x	11.96x	33.53x	-	8.26B
SIEMENS AG	24.8x	2.95x	16.1x	2.07%	232B
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	12.95x	1.43x	6.76x	3.91%	174B
SCHNEIDER ELECTRIC SE	25x	3.24x	14.83x	1.94%	151B
EATON CORPORATION PLC	37.24x	5.17x	21.78x	1.13%	152B
DELTA ELECTRONICS, INC.	33.53x	4.21x	19.47x	1.33%	101B
EMERSON ELECTRIC CO.	33.93x	5.46x	19x	1.33%	92.81B
TRANE TECHNOLOGIES PLC	27.59x	3.9x	19.47x	1.05%	91.38B
JOHNSON CONTROLS INTERNATIONAL PLC	31.4x	3.9x	20.95x	1.09%	90.81B
VERTIV HOLDINGS CO.	36.66x	6.13x	24.42x	0.11%	90.86B
Average	30.80x	4.83x	19.63x	1.55%	118.35B
Weighted average by Cap.	27.91x	3.81x	17.20x	1.78%