VICR
Vicor Corp
Price:  
47.06 
USD
Volume:  
149,198.00
United States | Electrical Equipment
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

VICR Intrinsic Value

-64.80 %
Upside

What is the intrinsic value of VICR?

As of 2025-07-11, the Intrinsic Value of Vicor Corp (VICR) is 16.58 USD. This VICR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 47.06 USD, the upside of Vicor Corp is -64.80%.

The range of the Intrinsic Value is 12.97 - 29.22 USD

Is VICR undervalued or overvalued?

Based on its market price of 47.06 USD and our intrinsic valuation, Vicor Corp (VICR) is overvalued by 64.80%.

47.06 USD
Stock Price
16.58 USD
Intrinsic Value
Intrinsic Value Details

VICR Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 12.97 - 29.22 16.58 -64.8%
DCF (Growth 10y) 25.91 - 72.42 36.26 -22.9%
DCF (EBITDA 5y) 23.83 - 25.48 24.40 -48.1%
DCF (EBITDA 10y) 33.35 - 37.39 34.96 -25.7%
Fair Value 12.80 - 12.80 12.80 -72.81%
P/E 7.12 - 13.26 9.49 -79.8%
EV/EBITDA 14.93 - 18.74 16.67 -64.6%
EPV 8.27 - 8.61 8.44 -82.1%
DDM - Stable 4.69 - 15.48 10.09 -78.6%
DDM - Multi 12.27 - 32.15 17.84 -62.1%

VICR Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 2,127.58
Beta 1.64
Outstanding shares (mil) 45.21
Enterprise Value (mil) 1,831.48
Market risk premium 4.60%
Cost of Equity 9.31%
Cost of Debt 5.00%
WACC 6.92%