Vicor Corporation (VICR) Valuation & Financial Model
Interactive Discounted Cash Flow (DCF) model for Vicor Corporation (US:VICR), trading at 206.67. In 2025, Vicor Corporation generated $407.70 Million in revenue and $119.23 Million in free cash flow. Explore projected intrinsic value assumptions based on institutional-grade macro metrics.
Valuation Methodology & Recent Performance
The financial model for Vicor Corporation is calculated using an institutional discounted cash flow (DCF) engine utilizing recent operational metrics:
- Current Price: 206.67
- Recent Revenue (2025): $407.70 Million
- Free Cash Flow (2025): $119.23 Million
- Discount Rate (WACC): Derived using the Risk-Free Rate (e.g., 10Y Gov Bond) plus an Equity Risk Premium based on market volatility and stock price variance.
- Terminal Value: Projected using a perpetual growth model bounded by long-term macroeconomic estimates.