VEC
Vectrus Inc
Price:  
32.84 
USD
Volume:  
133,607.00
United States | Aerospace & Defense
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Vectrus Intrinsic Value

%
Upside

As of 2024-02-24, the Intrinsic Value of Vectrus Inc (VEC) is 55.06 USD. This Vectrus valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 32.84 USD, the upside of Vectrus Inc is %.

The range of the Intrinsic Value is 43.59 - 73.39 USD

32.84 USD
Stock Price
55.06 USD
Intrinsic Value
Intrinsic Value Details

Vectrus Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 43.59 - 73.39 55.06 67.7%
DCF (Growth 10y) 63.70 - 105.01 79.63 142.5%
DCF (EBITDA 5y) 72.82 - 107.64 88.19 168.5%
DCF (EBITDA 10y) 87.61 - 133.83 107.61 227.7%
Fair Value 15.45 - 15.45 15.45 -52.96%
P/E 79.94 - 110.43 101.76 209.9%
EV/EBITDA 62.78 - 111.30 86.77 164.2%
EPV 29.36 - 41.63 35.49 8.1%
DDM - Stable 21.24 - 44.57 32.90 0.2%
DDM - Multi 39.11 - 66.70 49.56 50.9%

Vectrus Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 388.39
Beta 1.14
Outstanding shares (mil) 11.83
Enterprise Value (mil) 484.18
Market risk premium 4.24%
Cost of Equity 9.21%
Cost of Debt 5.00%
WACC 8.12%