VICR
Vicor Corp
Price:  
34.47 
USD
Volume:  
168,893.00
United States | Electrical Equipment
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

VICR Intrinsic Value

%
Upside

As of 2024-06-21, the Intrinsic Value of Vicor Corp (VICR) is 39.37 USD. This VICR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 34.47 USD, the upside of Vicor Corp is %.

The range of the Intrinsic Value is 29.46 - 65.89 USD

34.47 USD
Stock Price
39.37 USD
Intrinsic Value
Intrinsic Value Details

VICR Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 29.46 - 65.89 39.37 14.2%
DCF (Growth 10y) 36.37 - 80.42 48.45 40.6%
DCF (EBITDA 5y) 30.31 - 41.27 35.87 4.1%
DCF (EBITDA 10y) 37.02 - 52.79 44.55 29.3%
Fair Value 15.65 - 15.65 15.65 -54.59%
P/E 11.20 - 26.77 17.60 -48.9%
EV/EBITDA 16.85 - 35.43 25.68 -25.5%
EPV 9.64 - 11.12 10.38 -69.9%
DDM - Stable 3.26 - 9.66 6.46 -81.3%
DDM - Multi 10.90 - 27.01 15.75 -54.3%

VICR Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,535.64
Beta 1.98
Outstanding shares (mil) 44.55
Enterprise Value (mil) 1,296.47
Market risk premium 4.60%
Cost of Equity 13.64%
Cost of Debt 5.00%
WACC 9.17%