Valuation Vicor Corporation

Stocks

Market Closed - Nasdaq Other stock markets 06:00:00 29/07/26 am AEST			After hours 08:48:23 am
192.12 ^USD	-6.94%		189.94	-1.14%

28/07	Vicor Insider Sold Shares Worth $273,260, According to a Recent SEC Filing	MT
21/07	Vicor Corporation, Q2 2026 Earnings Call, Jul 21, 2026

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	9,410	-	-
Change	-	-57.4%	-15.63%	9.17%	124.4%	92.28%	-	-
Enterprise Value (EV) ¹	5,558	2,368	1,998	2,181	4,491	8,913	8,800	8,597
Change	-	-57.4%	-15.63%	9.17%	105.93%	98.45%	-1.27%	-2.31%
P/E	101x	94.3x	37.8x	345x	42x	55.5x	31.7x	24x
PBR	13.2x	5.2x	3.74x	3.84x	7.13x	10.1x	8.11x	6.27x
PEG	-	-1.7x	0x	-3.9x	0x	1.7x	0.4x	0.7x
Capitalization / Revenue	15.5x	5.93x	4.93x	6.07x	10.8x	15.6x	10x	8.21x
EV / Revenue	15.5x	5.93x	4.93x	6.07x	9.92x	14.8x	9.36x	7.5x
EV / EBITDA	82.6x	49.9x	25.8x	74.9x	38.9x	45.3x	21.1x	16.2x
EV / EBIT	100x	87x	38.9x	-1,665x	54.9x	55.5x	26x	18.9x
EV / FCF	832x	-57.7x	48.6x	80.1x	37.7x	141x	58x	35.4x
FCF Yield	0.12%	-1.73%	2.06%	1.25%	2.65%	0.71%	1.72%	2.83%
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	192.12	192.12	192.12
Nbr of stocks (in thousands)	43,768	44,049	44,450	45,134	44,653	45,581	-	-
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	59.66x	14.75x	45.27x	-	9.41B
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	19.25x	2.57x	11.44x	2.67%	276B
SIEMENS AG	25.77x	3x	16.4x	2.06%	238B
SCHNEIDER ELECTRIC SE	28.56x	3.69x	17.04x	1.73%	170B
EATON CORPORATION PLC	34.28x	5.3x	22.61x	1.08%	155B
DELTA ELECTRONICS, INC.	43.22x	5.76x	24.99x	1.01%	141B
VERTIV HOLDINGS CO.	49.23x	7.9x	32.16x	0.09%	110B
DELTA ELECTRONICS (THAILAND)	95.2x	12.76x	68.4x	0.31%	106B
EMERSON ELECTRIC CO.	30.56x	5x	17.41x	1.48%	83.62B
AMETEK, INC.	33.56x	7x	21.83x	0.56%	55.72B
Average	41.93x	6.77x	27.75x	1.22%	134.53B
Weighted average by Cap.	35.83x	5.09x	22.95x	1.52%