Previous Close | $46.25 |
Intrinsic Value | $0.00 |
Upside potential | -100% |
Data is not available at this time.
Vicor Corporation operates in the semiconductor and power electronics industry, specializing in modular power components and systems. The company's core revenue model is driven by the design, manufacture, and sale of high-performance power conversion products, including AC-DC and DC-DC converters, which cater to demanding applications in aerospace, defense, automotive, and data centers. Vicor differentiates itself through proprietary technologies like Factorized Power Architecture (FPA), enabling efficient power delivery in space-constrained environments. The company serves a niche but high-growth market, positioning itself as a leader in advanced power solutions for next-generation computing and electrification. Its products are critical for industries requiring high efficiency, reliability, and scalability, giving Vicor a competitive edge in sectors transitioning to higher power densities. The company's focus on innovation and customization allows it to maintain strong relationships with blue-chip customers, reinforcing its market position as a trusted provider of cutting-edge power management solutions.
Vicor reported revenue of $169.7 million for the period, with net income of $15.7 million, reflecting a margin of approximately 9.2%. Operating cash flow stood at $73.9 million, indicating robust cash generation from core operations. Capital expenditures of $33.5 million suggest ongoing investments in capacity and technology, aligning with the company's growth strategy. The absence of diluted EPS data limits further profitability analysis.
The company demonstrates solid earnings power, supported by its niche market focus and proprietary technologies. Operating cash flow significantly exceeds net income, highlighting efficient working capital management. Capital expenditures are substantial but justified by Vicor's growth trajectory and technological advancements. The balance between reinvestment and cash generation underscores a disciplined approach to capital allocation.
Vicor maintains a strong balance sheet, with $242.2 million in cash and equivalents against minimal total debt of $8.2 million, yielding a net cash position. This liquidity provides flexibility for strategic initiatives and buffers against market volatility. The low leverage ratio reinforces financial stability, positioning the company well for future investments or acquisitions.
Revenue growth trends are not explicitly provided, but Vicor's focus on high-growth sectors like data centers and electric vehicles suggests potential upside. The company does not pay dividends, opting instead to reinvest cash flows into R&D and expansion. This aligns with its strategy to capitalize on emerging opportunities in advanced power electronics.
Vicor's valuation metrics are not fully derivable from the provided data, but its strong cash position and niche market leadership likely command a premium. Market expectations may hinge on the company's ability to scale its proprietary technologies in high-demand applications, with investors closely monitoring execution in key verticals.
Vicor's strategic advantages lie in its patented power architectures and deep industry expertise. The outlook is positive, driven by secular trends in electrification and data center expansion. However, execution risks and competition in power electronics remain key considerations. The company's innovation pipeline and financial health position it well for sustained growth in targeted markets.
Company filings (10-K, 10-Q), investor presentations
show cash flow forecast
Fiscal year | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |