The Discounted Cash Flow (DCF) valuation of Vectrus Inc (VEC) is 55.06 USD. With the latest stock price at 32.84 USD, the upside of Vectrus Inc based on DCF is 67.7%.
| Range | Selected | |
| WACC / Discount Rate | 7.0% - 9.3% | 8.1% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 43.59 - 73.39 | 55.06 |
| Upside | 32.7% - 123.5% | 67.7% |