VICOR CORP (VICR)
Electronic Components, NEC · Technology · $3.8B
Intrinsic Value (Consensus)
$45.72
Current Price
$320.46
Margin of Safety
-85.7%
85.7% Above Intrinsic Value
Value: $46
Price: $320
Valuation Model Estimates
Current Price: $320.46
DCF (Discounted Cash Flow)
$475.52
Graham Number
$59.61
Earnings Power Value
$25.34
Relative Value (P/E)
$52.20
Dividend Discount Model
Not applicable
—
Consensus Value
$45.72
Model Assumptions
Discount Rate
10.3%
Growth Rate
20.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Health Score
C
56
Profitability
22/25
Strength
17/25
Valuation
7/25
Growth
10/25
Financial Health Signals
Strong earnings growth (20% YoY)
Key Financials
- EPS (TTM)
- $2.61
- EPS (Forward)
- $3.13
- Book Value
- $60.52
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- 16.7%
- Debt/Equity
- —
- Revenue Growth
- 0.0%
- Earnings Growth
- 20.0%
- Dividend Yield
- N/A
- Beta
- 1.00
Similar Stocks (Technology)
AGMHAGM Group Holdings I...
$986.06+300%
AISPAirship AI Holdings,...
$13.52+300%
MSGMMotorsport Games Inc...
$15.60+300%
TASKTaskUs, Inc.
$20.62+284.7%
ENRENERGIZER HOLDINGS, ...
$61.57+202.1%
Data last updated: 2026-06-16
Source: Yahoo Finance