The Discounted Cash Flow (DCF) valuation of VSE Corp (VSEC) is 76.67 USD. With the latest stock price at 127.76 USD, the upside of VSE Corp based on DCF is -40.0%.
Based on the latest price of 127.76 USD and our DCF valuation, VSE Corp (VSEC) is a sell. selling VSE stocks now will result in a potential gain of 40.0%.
| Range | Selected | |
| WACC / Discount Rate | 7.5% - 9.4% | 8.4% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 50.53 - 137.41 | 76.67 |
| Upside | -60.5% - 7.6% | -40.0% |