As of 2024-07-27, 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
55.06 USD
Intrinsic Value
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) |
75.14 - 108.58 |
97.13 |
195.8% |
| DCF (EBITDA 10y) |
89.78 - 134.80 |
116.43 |
254.5% |
| Fair Value |
15.45 - 15.45 |
15.45 |
-52.96% |
| P/E |
101.32 - 148.20 |
128.71 |
291.9% |
| EV/EBITDA |
65.26 - 110.90 |
84.79 |
158.2% |
| 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% |