Vicor Corp

Technology
Industrial Machinery/Components
www.vicorpower.com

Earnings Score
Moat Score

Market Cap $1.92B
PE 83
Debt -
Cash $296.10M
EV -
FCF $47.51M

Earnings

loading chart...

Sales & Net Margins

loading chart...

Earnings	$23.14M
EBIT	$26.86M
ROE	4%
ROA	4%
FCF	$47.51M
Equity	$580.56M
Growth Stability	14%
PE	83.04
PEG	-9.12
PB	3.31
P/FCF	40.45
P/S	5.21
Price/Cash	0.15
Net Margins	3%
Gross Margins	50%
Op. Margins	7%
Earnings CAGR	16%
Sales Growth YoY	12%
Sales Growth QoQ	-2%
Sales CAGR	9%
FCF CAGR	6%
Equity CAGR	21%
Earnings Stability	0.08
Earnings Growth YoY	-118%

Earnings Growth QoQ	-75%
Earnings CAGR 5Y	-9%
Sales CAGR 5Y	6%
FCF CAGR 5Y	34%
Equity CAGR 5Y	13%
Earnings CAGR 3Y	-3%
Sales CAGR 3Y	-3%
FCF CAGR 3Y	28%
Equity CAGR 3Y	10%
Market Cap	$1.92B
Revenue	$369.15M
Assets	$665.04M
Cash	$296.10M
Shares Outstanding	45.22M
Earnings Score	7%
Moat Score	51%
Working Capital	411.3M
Current Ratio	6.44
Gross Profit	$183.24M
Shares Growth 3y	1%
Equity Growth QoQ	2%
Equity Growth YoY	9%

Assets & ROA

loading chart...

Stockholders Equity & ROE

loading chart...

Vicor Corp manufactures and markets modular power components and complete power systems. It provides modular power converters and configurable products, advanced power component products and integrated circuits and related products. Its products include Converters, Power Systems, Filters, Custom Power Systems, Input Modules, and others. Geographically, it derives a majority of revenue from the Asia Pacific.

SEC Filings

Direct access to Vicor Corp (VICR) Annual Reports (10K) and Quarterly Reports (10Q) from the SEC website.

2025
- 10-Q Mar 31
2024
- 10-K Dec 31
- 10-Q Sep 30
- 10-Q Jun 30
- 10-Q Mar 31
2023
- 10-K Dec 31
- 10-Q Sep 30
- 10-Q Jun 30
- 10-Q Mar 31

Sector Comparison

How does Vicor Corp compare to its competitors?

Loading chart...

Peter Lynch's Chart

This chart shows the current pricing of Vicor Corp compared to its past. The addition of the earnings trend line provides further insights into the company's earnings power.

CAGR 16%

Stability 8%

loading chart...

Vicor Corp Discounted Cash Flow

Fully customizable DCF calculator online for Vicor Corp.

Years

Calculation mode

= $713M

	0	1	2	3	4	5	6	7	8	9	10	TV
fcf	$48M	$50M	$53M	$56M	$60M	$63M	$67M	$71M	$75M	$80M	$84M	$843M
DCF		$46M	$44M	$42M	$41M	$39M	$38M	$36M	$35M	$34M	$33M	$325M
Value	$713M

Competitiveness and MOAT

High margins render the company resilient under dire circumstances, hence able to drive competitors out or acquire them. ROE and ROA measure the average flow generated by each invested dollar. Their marginal value is a forecast of future growth, and it is considered by Buffett and Munger the most important single indicator.

Years	12/2015	12/2016	12/2017	12/2018	12/2019	12/2020	12/2021	12/2022	12/2023	12/2024	TTM
Net Margins	2%	-3%	0%	11%	5%	6%	16%	6%	13%	2%	3%
ROA	-	-4%	-0%	15%	6%	5%	12%	5%	10%	2%	4%
ROE	-	-5%	0%	17%	7%	5%	13%	5%	10%	1%	4%

Bad Net Margins (2.7%)

Net Margins are too low to guarantee profitability in case of higher costs or higher interest rates. Furthermore lower margins cause higher earnings’ volatility.

Safety and Stability

Being debt the number one cause of investment losses and company death, the ratio Debt/FCF is of utmost importance to guarantee safety. On the other hand the Graham’s stability measures the drawdown of earnings, hence indicating the reliability of the flow generated by the company.

Years	12/2015	12/2016	12/2017	12/2018	12/2019	12/2020	12/2021	12/2022	12/2023	12/2024	TTM
Debt over FCF	-	-	-	-	-	-	-	-	-	-	-
Debt over Equity	-	-	-	-	-	-	-	-	-	-	-
Growth Stability	-	-	-	-	100%	100%	100%	86%	100%	14%	14%

Neutral Debt/FCF ratio (-)

Net Margins are at a level that is not too high nor too low. They are not a competitive advantage but they are not a competitive disadvantage either.

Neutral Debt/Equity ratio (-)

The company has a balance between equity and debt that is not too good nor too bad.

Bad Graham’s Stability (14%)

The company has a bad stability in its earnings, which is a sign of a bad competitive advantage.

Growth

Growth can be dangerous when forecasting, simply projecting the current growth is in general wrong. A company passes through multiple phases, from being young and unprofitable, to the first periods of profitability and high growth, until it arrives at a period of regime with limited growth. Identifying in which phase the company is in may help forecasting.

Years	12/2015	12/2016	12/2017	12/2018	12/2019	12/2020	12/2021	12/2022	12/2023	12/2024	CAGR 5Y
Revenue YoY growth	-	-9%	14%	28%	-10%	13%	21%	11%	1%	-11%	6%
Earnings YoY growth	-	-227%	-103%	19K%	-56%	27%	216%	-55%	111%	-89%	-9%
Equity YoY growth	-	-4%	4%	35%	12%	71%	21%	10%	17%	5%	13%
FCF YoY growth	-	-432%	90%	-220%	-46%	-39%	13%	-714%	-200%	-34%	34%