As of 2025-10-19, the Intrinsic Value of VSE Corp (VSEC) is 208.34 USD. This VSE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 159.46 USD, the upside of VSE Corp is 30.70%.
The range of the Intrinsic Value is 142.06 - 381.66 USD
Based on its market price of 159.46 USD and our intrinsic valuation, VSE Corp (VSEC) is undervalued by 30.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 142.06 - 381.66 | 208.34 | 30.7% |
| DCF (Growth 10y) | 220.11 - 555.76 | 313.50 | 96.6% |
| DCF (EBITDA 5y) | 126.46 - 196.70 | 147.76 | -7.3% |
| DCF (EBITDA 10y) | 198.01 - 307.02 | 233.37 | 46.3% |
| Fair Value | 22.89 - 22.89 | 22.89 | -85.64% |
| P/E | 18.48 - 78.85 | 47.83 | -70.0% |
| EV/EBITDA | 39.80 - 75.03 | 57.79 | -63.8% |
| EPV | 29.16 - 42.52 | 35.84 | -77.5% |
| DDM - Stable | 9.34 - 30.76 | 20.05 | -87.4% |
| DDM - Multi | 122.52 - 305.17 | 173.87 | 9.0% |
| Market Cap (mil) | 3,297.63 |
| Beta | 1.05 |
| Outstanding shares (mil) | 20.68 |
| Enterprise Value (mil) | 3,659.88 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.27% |
| Cost of Debt | 7.44% |
| WACC | 7.96% |