Valuation Vicor Corporation

Stocks

Market Closed - Nasdaq 04:00:00 19/09/2026 HKT			5-day change	1st Jan Change
222.72 ^USD	+2.93%		+12.54%	+103.21%

09-17	Exchange-Traded Funds, Equity Futures Higher Pre-Bell Thursday Amid Economic Data, Fed Rate Hike	MT
09-17	Vicor Licenses Vertical Power Delivery to AI OEM; Shares Up Pre-Bell	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	10,269	-	-
Change	-	-57.4%	-15.63%	9.17%	124.4%	109.83%	-	-
Enterprise Value (EV) ¹	5,558	2,368	1,998	2,181	4,491	9,772	9,659	9,456
Change	-	-57.4%	-15.63%	9.17%	105.93%	117.58%	-1.16%	-2.1%
P/E	101x	94.3x	37.8x	345x	42x	64.4x	36.7x	27.8x
PBR	13.2x	5.2x	3.74x	3.84x	7.13x	11.7x	9.4x	7.27x
PEG	-	-1.7x	0x	-3.9x	0x	2x	0.5x	0.9x
Capitalization / Revenue	15.5x	5.93x	4.93x	6.07x	10.8x	17x	10.9x	8.96x
EV / Revenue	15.5x	5.93x	4.93x	6.07x	9.92x	16.2x	10.3x	8.25x
EV / EBITDA	82.6x	49.9x	25.8x	74.9x	38.9x	49.6x	23.2x	17.8x
EV / EBIT	100x	87x	38.9x	-1,665x	54.9x	60.9x	28.5x	20.8x
EV / FCF	832x	-57.7x	48.6x	80.1x	37.7x	155x	63.7x	38.9x
FCF Yield	0.12%	-1.73%	2.06%	1.25%	2.65%	0.65%	1.57%	2.57%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	1.26	0.57	1.19	0.14	2.61	3.46	6.063	8.017
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	359.4	399.1	405.1	359.1	452.7	604.2	940.3	1,147
EBITDA ¹	67.31	47.48	77.48	29.11	115.4	196.9	416.6	530.2
EBIT ¹	55.6	27.2	51.36	-1.31	81.83	160.4	338.4	454.1
Net income ¹	56.62	25.45	53.6	6.129	118.6	160.6	277.2	372.1
Net Debt ¹	-	-	-	-	-402.8	-497	-610	-813
Reference price ²	126.98	53.75	44.94	48.32	109.60	222.72	222.72	222.72
Nbr of stocks (in thousands)	43,768	44,049	44,450	45,134	44,653	46,107	-	-
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	64.37x	16.18x	49.64x	-	10.27B
SIEMENS AG	24.3x	2.92x	15.94x	2.13%	233B
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	14.58x	1.82x	8.23x	3.51%	211B
SCHNEIDER ELECTRIC SE	30.05x	3.86x	17.82x	1.63%	184B
EATON CORPORATION PLC	37.63x	5.61x	23.63x	1.04%	165B
DELTA ELECTRONICS, INC.	42.34x	5.67x	25.42x	1.17%	142B
VERTIV HOLDINGS CO.	41.28x	6.79x	27.28x	0.1%	96.01B
DELTA ELECTRONICS (THAILAND)	86.67x	10.79x	61.51x	0.37%	90.15B
EMERSON ELECTRIC CO.	30.68x	4.98x	17.33x	1.47%	83.63B
AMETEK, INC.	32.4x	7.02x	22.06x	0.57%	54.48B
Average	40.43x	6.56x	26.89x	1.33%	126.93B
Weighted average by Cap.	34.07x	4.80x	21.71x	1.65%