The Discounted Cash Flow (DCF) valuation of VSE Corp (VSEC) is 200.30 USD. With the latest stock price at 91.69 USD, the upside of VSE Corp based on DCF is 118.5%.
| Range | Selected | |
| WACC / Discount Rate | 5.6% - 7.5% | 6.5% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 116.27 - 578.61 | 200.30 |
| Upside | 26.8% - 531.0% | 118.5% |