As of 2025-12-29, the Intrinsic Value of Vicor Corp (VICR) is 16.75 USD. This VICR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 111.02 USD, the upside of Vicor Corp is -84.90%.
The range of the Intrinsic Value is 13.52 - 29.84 USD
Based on its market price of 111.02 USD and our intrinsic valuation, Vicor Corp (VICR) is overvalued by 84.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 13.52 - 29.84 | 16.75 | -84.9% |
| DCF (Growth 10y) | 26.49 - 81.61 | 37.41 | -66.3% |
| DCF (EBITDA 5y) | 30.39 - 35.83 | 31.93 | -71.2% |
| DCF (EBITDA 10y) | 40.39 - 51.29 | 44.02 | -60.3% |
| Fair Value | 46.06 - 46.06 | 46.06 | -58.51% |
| P/E | 10.38 - 54.21 | 29.06 | -73.8% |
| EV/EBITDA | 21.21 - 24.75 | 22.63 | -79.6% |
| EPV | 9.70 - 10.20 | 9.95 | -91.0% |
| DDM - Stable | 14.13 - 55.56 | 34.84 | -68.6% |
| DDM - Multi | 11.15 - 35.20 | 17.07 | -84.6% |
| Market Cap (mil) | 4,957.04 |
| Beta | 1.75 |
| Outstanding shares (mil) | 44.65 |
| Enterprise Value (mil) | 4,594.66 |
| Market risk premium | 4.60% |
| Cost of Equity | 10.06% |
| Cost of Debt | 5.00% |
| WACC | 7.29% |