|
Real-time Estimate
Cboe BZX
06:01:59 28/10/26 am AEDT
|
5-day change | 1st Jan Change | ||
| 211.77 USD | +8.73% |
|
+3.74% | +93.22% |
| 21/10 | Vicor Corporation, Q3 2026 Earnings Call, Oct 20, 2026 | |
| 20/10 | Vicor Corporation Reports Earnings Results for the Third Quarter and Nine Months Ended September 30, 2026 | CI |
Company Valuation: Vicor Corporation
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 | 8,988 | - | - |
| Change | - | -57.4% | -15.63% | 9.17% | 124.4% | 83.66% | - | - |
| Enterprise Value (EV) 1 | 5,558 | 2,368 | 1,998 | 2,181 | 4,491 | 8,408 | 8,263 | 8,063 |
| Change | - | -57.4% | -15.63% | 9.17% | 105.93% | 87.22% | -1.72% | -2.42% |
| P/E | 101x | 94.3x | 37.8x | 345x | 42x | 48.9x | 31.7x | 23.4x |
| PBR | 13.2x | 5.2x | 3.74x | 3.84x | 7.13x | 9.58x | 7.52x | 5.74x |
| PEG | - | -1.7x | 0x | -3.9x | 0x | 0.9x | 0.6x | 0.7x |
| Capitalization / Revenue | 15.5x | 5.93x | 4.93x | 6.07x | 10.8x | 14x | 9.53x | 7.6x |
| EV / Revenue | 15.5x | 5.93x | 4.93x | 6.07x | 9.92x | 13.1x | 8.76x | 6.82x |
| EV / EBITDA | 82.6x | 49.9x | 25.8x | 74.9x | 38.9x | 36.7x | 19.4x | 14.4x |
| EV / EBIT | 100x | 87x | 38.9x | -1,665x | 54.9x | 42.9x | 23x | 16.6x |
| EV / FCF | 832x | -57.7x | 48.6x | 80.1x | 37.7x | 67.4x | 47.8x | 32.1x |
| FCF Yield | 0.12% | -1.73% | 2.06% | 1.25% | 2.65% | 1.48% | 2.09% | 3.12% |
| 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 | 194.77 | 194.77 | 194.77 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 48.9x | 13.08x | 36.67x | - | 8.98B | |
| 24.03x | 2.87x | 15.68x | 2.14% | 225B | |
| 12.3x | 1.35x | 6.36x | 4.14% | 166B | |
| 24.33x | 3.2x | 14.66x | 1.98% | 149B | |
| 33.05x | 4.94x | 20.73x | 1.19% | 144B | |
| 38.44x | 5.1x | 22.93x | 1.3% | 124B | |
| 30.14x | 4.32x | 21.19x | 0.9% | 100B | |
| 32.98x | 5.32x | 18.53x | 1.37% | 90.2B | |
| 30.94x | 3.84x | 20.64x | 1.1% | 89.35B | |
| 86.67x | 10.72x | 61.3x | 0.36% | 88.98B | |
| Average | 36.18x | 5.47x | 23.87x | 1.61% | 118.56B | |
| Weighted average by Cap. | 31.64x | 4.23x | 20.26x | 1.82% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- VICR Stock
- Valuation Vicor Corporation
Select your edition
All financial news and data tailored to specific country editions
