The Discounted Cash Flow (DCF) valuation of VSE Corp (VSEC) is 224.86 USD. With the latest stock price at 82.82 USD, the upside of VSE Corp based on DCF is 171.5%.
| Range | Selected | |
| WACC / Discount Rate | 5.5% - 7.2% | 6.4% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 130.63 - 666.97 | 224.86 |
| Upside | 57.7% - 705.3% | 171.5% |