VSEC
VSE Corp
Price:  
78.25 
USD
Volume:  
82,605.00
United States | Commercial Services & Supplies
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

VSE Intrinsic Value

%
Upside

As of 2024-05-28, the Intrinsic Value of VSE Corp (VSEC) is 204.19 USD. This VSE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 78.25 USD, the upside of VSE Corp is %.

The range of the Intrinsic Value is 127.48 - 454.74 USD

78.25 USD
Stock Price
204.19 USD
Intrinsic Value
Intrinsic Value Details

VSE Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 127.48 - 454.74 204.19 160.9%
DCF (Growth 10y) 184.99 - 600.60 282.89 261.5%
DCF (EBITDA 5y) 73.47 - 118.20 105.53 34.9%
DCF (EBITDA 10y) 119.64 - 182.03 160.70 105.4%
Fair Value 36.76 - 36.76 36.76 -53.03%
P/E 28.14 - 70.43 46.35 -40.8%
EV/EBITDA 18.93 - 67.61 45.92 -41.3%
EPV 26.58 - 40.96 33.77 -56.8%
DDM - Stable 17.92 - 74.02 45.97 -41.2%
DDM - Multi 111.62 - 352.07 168.77 115.7%

VSE Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,250.44
Beta 1.38
Outstanding shares (mil) 15.98
Enterprise Value (mil) 1,721.49
Market risk premium 4.60%
Cost of Equity 7.26%
Cost of Debt 7.35%
WACC 6.84%