Valuation Vicor Corporation

Stocks

Real-time Estimate Cboe BZX 12:28:18 2026-10-29 pm EDT			5-day change	1st Jan Change
210.78 ^USD	-2.71%		+17.57%	+93.08%

Oct. 20	Vicor Corporation, Q3 2026 Earnings Call, Oct 20, 2026
Oct. 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	9,998	-	-
Change	-	-57.4%	-15.63%	9.17%	124.4%	104.3%	-	-
Enterprise Value (EV) ¹	5,558	2,368	1,998	2,181	4,491	9,418	9,273	9,073
Change	-	-57.4%	-15.63%	9.17%	105.93%	109.7%	-1.54%	-2.16%
P/E	101x	94.3x	37.8x	345x	42x	54.4x	35.2x	26x
PBR	13.2x	5.2x	3.74x	3.84x	7.13x	10.7x	8.36x	6.39x
PEG	-	-1.7x	0x	-3.9x	0x	1x	0.6x	0.7x
Capitalization / Revenue	15.5x	5.93x	4.93x	6.07x	10.8x	15.6x	10.6x	8.46x
EV / Revenue	15.5x	5.93x	4.93x	6.07x	9.92x	14.7x	9.83x	7.67x
EV / EBITDA	82.6x	49.9x	25.8x	74.9x	38.9x	41.1x	21.7x	16.2x
EV / EBIT	100x	87x	38.9x	-1,665x	54.9x	48.1x	25.8x	18.7x
EV / FCF	832x	-57.7x	48.6x	80.1x	37.7x	75.5x	53.7x	36.1x
FCF Yield	0.12%	-1.73%	2.06%	1.25%	2.65%	1.32%	1.86%	2.77%
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	216.65	216.65	216.65
Nbr of stocks (in thousands)	43,768	44,049	44,450	45,134	44,653	46,149	-	-
Announcement Date	2/24/22	2/23/23	2/22/24	2/20/25	2/19/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
VICOR CORPORATION	54.39x	14.67x	41.11x	-	10B
SIEMENS AG	24.83x	2.95x	16.11x	2.07%	231B
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	11.86x	1.28x	6.07x	4.26%	160B
SCHNEIDER ELECTRIC SE	25.5x	3.32x	15.22x	1.89%	155B
EATON CORPORATION PLC	34.91x	5.18x	21.77x	1.12%	153B
DELTA ELECTRONICS, INC.	38.19x	5.07x	22.78x	1.3%	124B
TRANE TECHNOLOGIES PLC	29.66x	4.26x	20.9x	0.91%	98.67B
JOHNSON CONTROLS INTERNATIONAL PLC	32.96x	4.07x	21.89x	1.03%	95.31B
EMERSON ELECTRIC CO.	34.21x	5.5x	19.15x	1.32%	93.55B
DELTA ELECTRONICS (THAILAND)	88.9x	10.09x	61.48x	0.34%	85.66B
Average	37.54x	5.64x	24.65x	1.58%	120.58B
Weighted average by Cap.	32.40x	4.28x	20.58x	1.78%