investorscraft@gmail.com

Intrinsic Value of Vicor Corporation (VICR)

Previous Close$46.25
Intrinsic Value
Upside potential
Previous Close
$46.25

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

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.

Revenue Profitability And Efficiency

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.

Earnings Power And Capital Efficiency

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.

Balance Sheet And Financial Health

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.

Growth Trends And Dividend Policy

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.

Valuation And Market Expectations

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.

Strategic Advantages And Outlook

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.

Sources

Company filings (10-K, 10-Q), investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount