US · VICR
Vicor Corporation
- Sector
- Technology · Hardware, Equipment & Parts
- Headquarters
- Andover, MA 01810
- Website
- vicorpower.com
Price · as of 2024-12-31
$268.36
Market cap 9.07B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $62.57 | -76.68% |
| Intrinsic Value(DCF) | $24.76 | -90.77% |
| Graham-Dodd Method(GD) | $13.38 | -95.02% |
| Graham Formula(GF) | — | — |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2010 | $14.56 | $35.23 | $11.62 | $3.69 | $26.83 |
| 2011 | $8.01 | $26.74 | $0.00 | $3.14 | $1.88 |
| 2012 | $5.46 | $39.42 | $0.06 | $3.74 | $0.49 |
| 2013 | $11.30 | $57.02 | $0.00 | $0.36 | $0.17 |
| 2014 | $15.10 | $71.15 | $0.00 | $1.45 | $0.00 |
| 2015 | $10.46 | $44.92 | $0.45 | $4.12 | $0.74 |
| 2016 | $15.60 | $56.27 | $0.22 | $2.56 | $0.08 |
| 2017 | $26.15 | $242.63 | $0.00 | $3.43 | $0.09 |
| 2018 | $30.36 | $676.96 | $17.19 | $8.41 | $27.08 |
| 2019 | $43.59 | $52.16 | $0.38 | $6.61 | $0.00 |
| 2020 | $98.55 | $67.71 | $3.06 | $10.08 | $8.35 |
| 2021 | $76.39 | $60.60 | $19.49 | $15.73 | $35.80 |
| 2022 | $42.90 | $60.08 | $27.44 | $13.25 | $10.63 |
| 2023 | $36.91 | $43.77 | $5.73 | $17.96 | $11.27 |
| 2024 | $59.55 | $62.57 | $2.14 | $13.38 | $0.00 |
AI valuation
Our deep-learning model estimates Vicor Corporation's (VICR) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $62.57
- Current price
- $268.36
- AI upside
- -76.68%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$24.76
-90.77% upside
Graham-Dodd
$13.38
-95.02% upside
Graham Formula
—
— upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| VICR | Vicor Corporation | $268.36 | 9.07B | -77% | -91% | -95% | — | 435.66 | 4.69 | 7.45 | 65.31 | — | 4.69 | 51.24% | -0.36% | 1.71% | 1.11% | -0.25% | 0.99% | 0.01 | — | 7.49 | 5.34 | -7.33 | -8824.00% | -1136.00% | -3368.00% | 1.02% | 0.82 | 8.98% | 0.00% | 0.00% | 1.36% | -1835.56 | 88.27 | 6.70 | 24.62 |
| AVT | Avnet, Inc. | $65.84 | 5.39B | -24% | -68% | -35% | -92% | 19.04 | 0.91 | 0.21 | 11.67 | — | 1.10 | 10.74% | 2.32% | 1.08% | 4.83% | 6.36% | 1.97% | 0.57 | 2.09 | 2.43 | 1.09 | 4.32 | -4936.00% | -655.00% | 2449.00% | 12.61% | 0.18 | 7.45% | 2.48% | 47.20% | 13.15% | 14.12 | 12.58 | 0.33 | 3.34 |
| BMI | Badger Meter, Inc. | $152.43 | 4.49B | -31% | -9% | -88% | -41% | 31.59 | 6.27 | 4.88 | 19.03 | 238.63 | 12.46 | 41.68% | 20.01% | 15.45% | 21.47% | 34.50% | 15.83% | 0.00 | — | 3.36 | 2.25 | -1.01 | 1324.00% | 1090.00% | 1931.00% | 3.79% | 1.22 | 42.51% | 0.97% | 30.70% | 1.31% | 23.16 | 25.04 | 4.63 | 12.32 |
| DLO | DLocal Limited | $12.24 | 3.53B | +170% | +1,155% | -71% | -29% | 17.66 | 5.46 | 3.58 | 14.16 | — | 6.27 | 39.50% | 18.83% | 16.14% | 32.00% | 64.62% | 13.39% | 0.11 | 2.83 | 1.58 | 1.16 | -0.80 | -2041.00% | 1470.00% | -12014.00% | -2.08% | -0.05 | -31.96% | 0.00% | 0.00% | 3.79% | 17.02 | -43.14 | 3.21 | 4.37 |
| ESE | ESCO Technologies Inc. | $277.29 | 7.18B | -44% | -18% | -70% | +10% | 16.93 | 3.29 | 4.62 | 21.17 | 8.77 | 92.16 | 42.09% | 15.81% | 27.32% | 21.54% | 8.79% | 14.08% | 0.15 | 9.89 | 1.35 | 0.88 | 0.53 | 19315.00% | 1918.00% | 11722.00% | 3.75% | 0.48 | 12.66% | 0.16% | 2.80% | 0.16% | 30.00 | 27.37 | 4.74 | 5.07 |
| ITRI | Itron, Inc. | $93.95 | 4.22B | +8% | -42% | -56% | -63% | 14.30 | 2.51 | 1.82 | 11.94 | 55.70 | 14.94 | 37.49% | 13.48% | 12.72% | 19.38% | 15.69% | 8.45% | 0.75 | 14.22 | 1.80 | 1.37 | 0.70 | 2568.00% | -302.00% | 8344.00% | 8.85% | 0.40 | 21.13% | 0.00% | 0.00% | 2.32% | 14.33 | 12.01 | 1.93 | 2.53 |
| NOVT | Novanta Inc. | $134.43 | 4.84B | -21% | -56% | -81% | -88% | 95.66 | 3.92 | 5.25 | 33.39 | — | 10.59 | 44.39% | 11.90% | 5.49% | 5.23% | 7.58% | 3.37% | 0.26 | 5.43 | 3.69 | 2.66 | -0.26 | -1695.00% | 330.00% | -6574.00% | 0.94% | 0.30 | 4.07% | 0.00% | 0.00% | 8.46% | 43.80 | 105.51 | 5.21 | 7.65 |
| OSIS | OSI Systems, Inc. | $285.20 | 4.7B | +13% | -41% | -73% | -42% | 26.81 | 4.22 | 2.34 | 17.57 | 148.77 | 10.55 | 34.27% | 12.70% | 8.73% | 16.49% | 12.29% | 7.16% | 0.72 | 6.42 | 2.04 | 1.35 | 2.21 | 1802.00% | 1133.00% | -14419.00% | 1.40% | 0.14 | 3.94% | 0.00% | 0.00% | 2.01% | 21.09 | 81.79 | 2.68 | 3.93 |
| PLXS | Plexus Corp. | $194.13 | 5.2B | -41% | -69% | -56% | -68% | 23.52 | 2.80 | 1.01 | 14.18 | 41.91 | 2.80 | 10.08% | 5.02% | 4.29% | 12.44% | 14.41% | 5.50% | 0.12 | 17.44 | 1.58 | 0.73 | -0.47 | 5611.00% | 182.00% | -5489.00% | 3.79% | 0.16 | 11.92% | 0.00% | 0.00% | 3.23% | 19.44 | 25.55 | 0.98 | 4.18 |
| SAIC | Science Applications Inte… | $92.26 | 4.25B | +2% | -50% | — | -33% | 15.91 | 3.65 | 0.77 | 11.67 | — | -2.81 | 11.93% | 7.53% | 4.84% | 21.53% | 12.13% | 6.86% | 1.52 | 4.47 | 0.83 | 0.76 | 3.37 | -1926.00% | 47.00% | 2412.00% | 7.95% | 0.35 | 11.67% | 1.30% | 20.70% | 10.99% | 14.38 | 17.68 | 1.08 | 3.08 |
| ST | Sensata Technologies Hold… | $37.34 | 5.44B | +6% | -60% | — | -99% | 172.48 | 1.94 | 1.46 | 14.51 | — | -6.88 | 27.10% | 13.88% | 0.84% | 1.10% | 3.87% | 0.45% | 1.02 | 3.45 | 2.57 | 1.59 | 4.31 | -7529.00% | -586.00% | 2476.00% | 9.08% | 0.80 | 9.24% | 1.30% | 224.90% | 8.47% | 14.93 | 15.65 | 2.07 | 1.83 |
About Vicor Corporation
Vicor Corporation, together with its subsidiaries, designs, develops, manufactures, and markets modular power components and power systems for converting electrical power in the United States, Europe, the Asia Pacific, and internationally. The company offers a range of brick-format DC-DC converters; complementary components; and input and output voltage, and output power products, as well as electrical and mechanical accessories. It also provides custom power systems solutions. The company serves independent manufacturers of electronic devices, original equipment manufacturers, and their contract manufacturers in the aerospace and aviation, defense electronics, industrial automation and equipment, instrumentation, test equipment, solid state lighting, telecommunications and networking infrastructure, and vehicles and transportation markets. Vicor Corporation was incorporated in 1981 and is headquartered in Andover, Massachusetts.
- CEO
- Patrizio Vinciarelli
- Employees
- 1.07K
- Beta
- 1.90
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($24.76 ÷ $268.36) − 1 = -90.77% (DCF, example).