VICOR CORP (VICR)
Electronic Components, NEC · Technology · $614M
Intrinsic Value (Consensus)
$45.72
Current Price
$52.20
Margin of Safety
-12.4%
12.4% Above Intrinsic Value
Value: $46
Price: $52
Valuation Model Estimates
Current Price: $52.20
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%.
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
Data last updated: 2026-06-12
Source: Yahoo Finance