The Discounted Cash Flow (DCF) valuation of VSE Corp (VSEC) is 75.41 USD. With the latest stock price at 129.58 USD, the upside of VSE Corp based on DCF is -41.8%.
Based on the latest price of 129.58 USD and our DCF valuation, VSE Corp (VSEC) is a sell. selling VSE stocks now will result in a potential gain of 41.8%.
| Range | Selected | |
| WACC / Discount Rate | 7.5% - 9.5% | 8.5% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 49.53 - 135.69 | 75.41 |
| Upside | -61.8% - 4.7% | -41.8% |