As of 2024-12-14, the Intrinsic Value of VSE Corp (VSEC) is
125.28 USD. This VSE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 109.10 USD, the upside of VSE Corp is
14.80%.
The range of the Intrinsic Value is 76.95 - 275.56 USD
125.28 USD
Intrinsic Value
VSE Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
76.95 - 275.56 |
125.28 |
14.8% |
| DCF (Growth 10y) |
112.68 - 364.37 |
174.38 |
59.8% |
| DCF (EBITDA 5y) |
60.12 - 100.70 |
83.19 |
-23.7% |
| DCF (EBITDA 10y) |
92.21 - 152.06 |
123.41 |
13.1% |
| Fair Value |
16.99 - 16.99 |
16.99 |
-84.43% |
| P/E |
9.88 - 66.42 |
35.05 |
-67.9% |
| EV/EBITDA |
15.91 - 66.34 |
39.36 |
-63.9% |
| EPV |
13.59 - 27.93 |
20.76 |
-81.0% |
| DDM - Stable |
6.15 - 24.68 |
15.42 |
-85.9% |
| DDM - Multi |
75.76 - 229.12 |
113.05 |
3.6% |
VSE Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,226.73 |
| Beta |
1.59 |
| Outstanding shares (mil) |
20.41 |
| Enterprise Value (mil) |
2,669.17 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.60% |
| Cost of Debt |
7.00% |
| WACC |
8.11% |