Vicor Corporation

Vicor Corporation

VICRยทNASDAQ

$330.48

-0.74%
TechnologyHardware, Equipment & Parts

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.

At a Glance

Live Snapshot
Market Cap$14.91B
EPS2.6300
P/E Ratio125.66
Earnings Date07/28/2026
Vicor Corporation

Vicor Corporation Fair Value Envelope

VICR ยท NASDAQ

Our analysis suggests that VICR has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $330.48, this represents a potential HIDDEN relative to our calculated worth for Vicor Corporation.

Intrinsic Value
Current Price: $330.48

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$1,231.9B
+ Cash & Equivalents$402.8M
Firm Value$1,232.3B
- Debt$12.8M
Equity Value$1,232.2B
/ Shares Outstanding45,029,367B
DCF Value$27.4K
UNDERVALUED BY 8180%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$279.1M
$558.2M
$1.1B
$2.2B
$4.5B
$8.9B
$17.9B
$35.7B
$71.4B
$142.9B
Maintenance CapEx
-$8.1M
-$16.3M
-$32.5M
-$65.0M
-$130.0M
-$260.1M
-$520.1M
-$1.0B
-$2.1B
-$4.2B
Owner Earnings
$271.0M
$541.9M
$1.1B
$2.2B
$4.3B
$8.7B
$17.3B
$34.7B
$69.4B
$138.7B
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$250.9M
$464.6M
$860.4M
$1.6B
$3.0B
$5.5B
$10.1B
$18.7B
$34.7B
$64.3B
Terminal Value represents 88.7% of Enterprise Value