As of 2024-10-03, the Intrinsic Value of Vicor Corp (VICR) is
43.85 USD. This VICR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 41.24 USD, the upside of Vicor Corp is
6.30%.
The range of the Intrinsic Value is 30.29 - 97.80 USD
43.85 USD
Intrinsic Value
VICR Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
30.29 - 97.80 |
43.85 |
6.3% |
| DCF (Growth 10y) |
42.00 - 139.20 |
61.65 |
49.5% |
| DCF (EBITDA 5y) |
30.80 - 44.43 |
37.22 |
-9.7% |
| DCF (EBITDA 10y) |
39.41 - 60.18 |
48.69 |
18.1% |
| Fair Value |
5.32 - 5.32 |
5.32 |
-87.09% |
| P/E |
4.17 - 24.13 |
12.04 |
-70.8% |
| EV/EBITDA |
13.54 - 29.04 |
21.68 |
-47.4% |
| EPV |
10.09 - 12.20 |
11.14 |
-73.0% |
| DDM - Stable |
1.23 - 5.23 |
3.23 |
-92.2% |
| DDM - Multi |
13.87 - 49.89 |
22.18 |
-46.2% |
VICR Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,858.69 |
| Beta |
1.22 |
| Outstanding shares (mil) |
45.07 |
| Enterprise Value (mil) |
1,606.80 |
| Market risk premium |
4.60% |
| Cost of Equity |
11.90% |
| Cost of Debt |
5.00% |
| WACC |
8.30% |