Pricing Log in Create free account
Saturday 17 October 2026 Export VICR’s income statement to Excel — free account

Vicor Corporation

VICR Technology Electronic Components

Vicor Corporation’s revenue for fiscal 2025 (year ended December 2025) was $452.7 million, up 26.1% from fiscal 2024. In the quarter to June 2026, revenue grew 1.63%, EPS grew 17.4% and free cash flow fell 61.1%, each against the same quarter a year earlier.

191.50 28.42 −12.92%
Market cap
$10.1B
P/E
60.0×
Fwd P/E
96.1×
Dividend yield
—
F-score
8/9
Altman Z
42.48
Beneish M
−2.19
Dividend safety
n/a
Overview Business Profile Financial Analysis Income Statement Balance Sheet Cash Flow Metrics & Ratios 10-Q 10-K

Insider Decisions trades per month

Total sells 412.45
Totals in millions of $.
Dec 25 Mar 26 Jun 26 Sep 26
Buy — — — — — — — — — — — —
Sell 6 12 3 11 24 10 22 33 5 3 1 3
Insider Ownership 43.94%

Capital & Financial Ratios $m

Market Cap 10,140.00
Revenue 474.01
Net Income 145.30
Free Cash Flow 51.27
Net Debt (453.58)
Current Ratio 13.25 (at or above 1.5: strong)
Debt/Equity 0.00 (at or below 0.5: strong)
P/E ratio 60.03 (above 35: high)
Fwd P/E 96.10 (above 35: high)
P/S ratio 18.56 (above 10: high)
P/B ratio 10.54 (above 6: high)
Past 5Y EPS Growth 44.80% (at or above 15%: strong)
This Y EPS Growth 50.80% (at or above 15%: strong)
Next Y EPS Growth 61.41% (at or above 15%: strong)
Next Y revenue growth 42.08% (at or above 10%: strong)
Next 5Y EPS Growth 47.39% (at or above 15%: strong)

Green and red mark values outside typical ranges. How we judge →

Valuation vs history

EV/Sales, ten years
EV/Sales is 17.6×, against a ten-year median of 5.4×; over the ten years it ranged from 1.2× in 2016 to 35.8× in 2026.
P/E against its own 10 years 29.16%
10-year low 10-year high
P/S against its own 10 years 94.66%
10-year low 10-year high
P/B against its own 10 years 79.32%
10-year low 10-year high
EV/Sales against its own 10 years 94.32%
10-year low 10-year high
EV/FCF against its own 10 years 62.52%
10-year low 10-year high

Dividends

Payout Ratio —
Annual Dividend Rate —
Annual Dividend Yield —
total individual payouts
2023 Powerpack
2022 Powerpack
2021 Powerpack
2020 Powerpack
2019 Powerpack
2018 Powerpack
special payouts not included in total or ratios

Assets vs Liabilities $m

2023 2024 2025 Q'26
Cash 242 277 403 454
Receivables 53 53 61 79
Inventory 107 106 91 104
Other 19 27 33 33
420 463 587 670
2023 2024 2025 Q'26
Payables 12 9 12 20
ST’ Debt — — — —
Other 3 2 3 4
44 62 65 51

Compound Annual Growth %

10y 5y 3y
Sales 7.47% 8.83% 4.29%
Cash Flow 28.39% 32.06% 82.55%
Earnings 37.45% 45.94% 67.02%
Book Value 17.99% 15.18% 15.30%

Revenue $m

Mar Jun Sep Dec Year
’26 113 143 — — —
’25 94 141 110 107 453
’24 84 86 93 96 359
’23 98 107 108 93 405
’22 88 102 103 105 399
’21 89 95 85 90 359
’20 63 71 78 84 297
Fiscal quarters ending in the months shown.

Operating Cash Flow $m

Mar Jun Sep Dec Year
’26 (4) 34 — — —
’25 20 65 38 16 140
’24 3 16 23 10 51
’23 10 19 24 22 75
’22 5 11 7 1 23
’21 18 12 10 14 54
’20 (1) 5 12 19 35
Fiscal quarters ending in the months shown.

Free Cash Flow $m

Mar Jun Sep Dec Year
’26 (16) 23 — — —
’25 16 59 34 10 119
’24 (5) 9 14 8 27
’23 0 11 16 14 41
’22 (18) (3) (8) (12) (41)
’21 9 6 (5) (3) 7
’20 (4) (1) 4 8 6
Fiscal quarters ending in the months shown.

EPS $

Mar Jun Sep Dec Year
’26 0.44 1.04 — — —
’25 0.06 0.91 0.63 1.01 2.61
’24 (0.32) (0.03) 0.26 0.23 0.14
’23 0.25 0.38 0.37 0.19 1.19
’22 0.11 0.24 0.04 0.18 0.57
’21 0.34 0.43 0.29 0.20 1.26
’20 (0.04) 0.06 0.13 0.25 0.41
Fiscal quarters ending in the months shown.

Target Price Range

Analyst price targets

Recommendation Rating

1
1Buy 2 3Hold 4 5Sell

Ten years at a glance Fiscal years to December

Group Line 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 Trend 2026e 2027e 2028e
Price, $
Price, $ Low 7.00 13.90 16.30 26.50 30.42 74.08 42.90 35.48 30.90 38.92

Analyst estimates 2026–2028

Powerpack
High 16.15 25.65 64.50 49.27 96.64 164.76 128.96 98.38 61.05 116.33
People
People Employees 971 970 1,007 1,014 1,049 1,027 1,088 1,063 1,100 1,115
Revenue/emp, $m 0.21 0.23 0.29 0.26 0.28 0.35 0.37 0.38 0.33 0.41
Income, $m
Income, $m Revenue 200 228 291 263 297 359 399 405 359 453
Gross margin, % 45.54 44.62 47.72 46.76 44.32 49.59 45.24 50.59 51.24 57.31
EBT (6) 0 33 15 18 57 29 60 10 95
EBT margin, % (3.01) (0.04) 11.31 5.66 6.22 15.81 7.19 14.87 2.92 20.89
Net income (6) 0 32 14 18 57 25 54 6 119
Depreciation 8 9 9 10 11 12 15 17 19 21
Per share, $
Per share, $ Revenue 5.16 5.81 7.30 6.52 7.03 8.23 9.07 9.14 7.99 10.05
Earnings (0.16) 0.00 0.80 0.35 0.42 1.30 0.58 1.21 0.14 2.63
Cash flow 0.01 (0.06) 0.91 0.55 0.82 1.25 0.52 1.68 1.13 3.10
Capex (0.22) (0.32) (0.46) (0.31) (0.68) (1.09) (1.45) (0.75) (0.53) (0.45)
Free cash flow (0.20) (0.38) 0.45 0.24 0.14 0.15 (0.93) 0.93 0.61 2.65
Book value 3.37 3.48 4.62 5.10 8.32 9.71 10.55 12.21 12.70 15.80
Shares, m 39 39 40 40 42 44 44 44 45 45
Valuation, ×
Valuation, × P/E 0.00 2,115.00 47.84 133.49 224.93 97.68 95.02 34.98 357.66 41.52
P/S 2.99 3.64 5.17 7.17 13.12 15.42 5.98 4.59 6.04 10.90
P/B 4.57 6.08 8.18 9.15 11.08 13.08 5.14 3.44 3.81 6.93
EV/Sales 2.71 3.45 4.93 6.84 12.40 14.79 5.50 4.00 5.27 10.01
EV/FCF (68.76) (52.38) 79.71 185.02 604.12 795.33 (53.53) 39.40 69.49 38.02
Cash, $m
Cash, $m Operating cash flow 1 (2) 36 22 35 54 23 75 51 140
Capex (8) (13) (18) (12) (29) (48) (64) (33) (24) (20)
Free cash flow (8) (15) 18 10 6 7 (41) 41 27 119
Balance, $m
Balance, $m Working capital 90 91 129 149 276 308 298 376 401 522
Total debt — — — 4 5 5 8 — — —
Net debt (56) (44) (71) (85) (212) (228) (191) (242) (277) (403)
Shareholders’ equity 131 136 184 206 351 424 464 541 570 712
Returns, %
Returns, % ROA (4.01) 0.10 16.40 6.11 5.62 12.97 5.02 9.47 0.99 16.62
ROIC (5.27) (0.92) 17.65 7.13 7.80 17.71 6.21 10.74 (0.28) 16.55
ROE (4.68) 0.12 19.80 7.23 6.43 14.61 5.73 10.66 1.10 18.49
Negative figures in brackets.

All 10 years →

Fiscal years to Dec 2025 · latest quarter Jun 2026

Charts ten years each

Vicor Corporation vs peers in Electronic Components (Q) = latest quarter vs a year earlier

Company Market cap P/E Fwd P/E Revenue growth (Q) EPS growth (Q) FCF growth (Q) Gross margin (Q) EBIT margin (Q) Compare
JBL Jabil, Inc. $30.1B 28.2× 31.7× +28.65% (above 0%: growing) +86.61% (above 0%: growing) +7.13% (above 0%: growing) 9.43% 5.67% Compare
FN Fabrinet $13.8B 27.5× 38.1× +44.64% (above 0%: growing) +59.43% (above 0%: growing) −885.01% (below 0%: shrinking) 12.01% 10.20% Compare
TTMI TTM Technologies, Inc. $10.7B 41.2× 53.7× +37.42% (above 0%: growing) +95.12% (above 0%: growing) +22.47% (above 0%: growing) 21.10% 10.86% Compare
VICR Vicor Corporation $10.1B 60.0× 96.1× +1.63% (above 0%: growing) +17.39% (above 0%: growing) −61.09% (below 0%: shrinking) 57.98% 24.33%
SANM Sanmina Corporation $10.1B 30.8× 44.7× +69.67% (above 0%: growing) +69.53% (above 0%: growing) −85.58% (below 0%: shrinking) 10.49% 6.39% Compare
LFUS Littelfuse, Inc. $10.0B — (loss-making) 32.2× +20.44% (above 0%: growing) +52.16% (above 0%: growing) +86.12% (above 0%: growing) 41.43% 16.21% Compare
RAL Ralliant Corporation $7.6B — (loss-making) 31.1× +12.82% (above 0%: growing) +21.43% (above 0%: growing) +34.28% (above 0%: growing) 51.59% 14.48% Compare
PLXS Plexus Corp. $6.4B 33.3× 39.4× +28.13% (above 0%: growing) −3.59% (below 0%: shrinking) −105.73% (below 0%: shrinking) 10.07% 4.70% Compare
OLED Universal Display Corporation $3.6B 18.8× 20.1× −11.43% (below 0%: shrinking) −24.82% (below 0%: shrinking) −45.68% (below 0%: shrinking) 75.82% 35.26% Compare
Median of peers $10.0B 29.5× 35.2× +28.39% +55.80% −19.27% 16.56% 10.53%

All 49 Electronic Components stocks →

Vicor Corporation (VICR) key facts

  • Strength: Vicor Corporation’s revenue for fiscal 2025 (year ended December 2025) was $452.7 million, up 26.1% from fiscal 2024.
  • Vicor Corporation (VICR) is an Electronic Components company in the Technology sector, listed on Nasdaq.
  • As of October 16, 2026, VICR traded at $191.50, a market capitalization of $10.1 billion.
  • Return on equity was 18.5% and debt-to-equity 0.00.
  • Its Piotroski F-score is 8 out of 9 and its Altman Z-score is 42.48 (safe zone) for fiscal 2025.

Source: company filings (standardised) and stockrow calculations.

Vicor Corporation (VICR) Latest News

No news at this impact. Lower the threshold for more.
stockrow.com/VICR · Data as of Jun 30, 2026 · For information only; not investment advice. · © 2026 stockrow.com