The Discounted Cash Flow (DCF) valuation of VSE Corp (VSEC) is 139.72 USD. With the latest stock price at 93.09 USD, the upside of VSE Corp based on DCF is 50.1%.
Range | Selected | |
WACC / Discount Rate | 6.7% - 8.7% | 7.7% |
Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
Fair Price | 90.29 - 275.89 | 139.72 |
Upside | -3.0% - 196.4% | 50.1% |