VSEC
VSE Corp
Price:  
130.98 
USD
Volume:  
200,348.00
United States | Commercial Services & Supplies
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

VSE Intrinsic Value

-41.90 %
Upside

What is the intrinsic value of VSE?

As of 2025-07-01, the Intrinsic Value of VSE Corp (VSEC) is 76.12 USD. This VSE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 130.98 USD, the upside of VSE Corp is -41.90%.

The range of the Intrinsic Value is 49.92 - 137.54 USD

Is VSE undervalued or overvalued?

Based on its market price of 130.98 USD and our intrinsic valuation, VSE Corp (VSEC) is overvalued by 41.90%.

130.98 USD
Stock Price
76.12 USD
Intrinsic Value
Intrinsic Value Details

VSE Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 49.92 - 137.54 76.12 -41.9%
DCF (Growth 10y) 78.91 - 193.34 113.36 -13.4%
DCF (EBITDA 5y) 56.70 - 106.70 75.82 -42.1%
DCF (EBITDA 10y) 82.63 - 148.79 107.91 -17.6%
Fair Value 15.68 - 15.68 15.68 -88.03%
P/E 11.75 - 54.64 31.61 -75.9%
EV/EBITDA 28.81 - 63.27 42.30 -67.7%
EPV 22.01 - 33.85 27.93 -78.7%
DDM - Stable 5.83 - 17.13 11.48 -91.2%
DDM - Multi 61.25 - 134.24 83.53 -36.2%

VSE Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 2,707.36
Beta 1.38
Outstanding shares (mil) 20.67
Enterprise Value (mil) 3,166.65
Market risk premium 4.60%
Cost of Equity 8.91%
Cost of Debt 7.44%
WACC 8.46%