The Discounted Cash Flow (DCF) valuation of VSE Corp (VSEC) is 125.28 USD. With the latest stock price at 109.10 USD, the upside of VSE Corp based on DCF is 14.8%.
| Range | Selected | |
| WACC / Discount Rate | 6.7% - 9.5% | 8.1% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 76.95 - 275.56 | 125.28 |
| Upside | -29.5% - 152.6% | 14.8% |