Valuation VSE Corporation

Stocks

Real-time Estimate Cboe BZX 20:36:55 20/08/2026 +04			5-day change	1st Jan Change
218.60 ^USD	-5.13%		-5.50%	+26.30%

08-11	Deutsche Bank Adjusts VSE Price Target to $290 From $280, Maintains Buy Rating	MT
08-07	VSE's Q2 Strength Supports Higher Full-Year Outlook, RBC Capital Markets Says	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	774.7	600	1,017	1,941	4,041	6,467	-	-
Change	-	-22.54%	69.56%	90.79%	108.2%	60.01%	-	-
Enterprise Value (EV) ¹	1,059	885.9	1,439	2,342	4,265	7,282	7,185	6,996
Change	-	-16.33%	62.44%	62.77%	82.08%	70.75%	-1.34%	-2.63%
P/E	96.7x	21.4x	21.3x	46.8x	68.6x	56.6x	42.3x	31.4x
PBR	1.86x	1.34x	1.65x	1.98x	2.81x	2.3x	2.23x	2.09x
PEG	-	0x	0.5x	-1.4x	2.8x	0.9x	1.2x	0.9x
Capitalization / Revenue	1.03x	0.63x	1.18x	1.8x	3.63x	3.57x	2.94x	2.7x
EV / Revenue	1.41x	0.93x	1.67x	2.17x	3.83x	4.02x	3.26x	2.92x
EV / EBITDA	14.4x	9.62x	12.6x	17.2x	23.3x	21.2x	16.6x	14.4x
EV / EBIT	49.2x	16.1x	16.4x	28.8x	32.6x	34.9x	24.7x	20.7x
EV / FCF	-37.6x	-280x	-35.5x	-45.3x	747x	446x	48x	45.9x
FCF Yield	-2.66%	-0.36%	-2.81%	-2.21%	0.13%	0.22%	2.08%	2.18%
Dividend per Share ²	0.37	0.4	0.4	0.4	0.4	0.4	0.4	0.4
Rate of return	0.61%	0.85%	0.62%	0.42%	0.23%	0.17%	0.17%	0.17%
EPS ²	0.63	2.19	3.04	2.03	2.52	4.069	5.448	7.328
Distribution rate	58.7%	18.3%	13.2%	19.7%	15.9%	9.83%	7.34%	5.46%
Net sales ¹	750.9	949.8	860.5	1,080	1,112	1,812	2,201	2,392
EBITDA ¹	73.62	92.06	113.8	136.3	182.9	342.9	434	486
EBIT ¹	21.52	55.13	88	81.42	130.7	208.5	290.4	337.5
Net income ¹	7.966	28.06	39.13	15.32	53.49	121.3	185.8	230.2
Net Debt ¹	284.1	285.8	421.6	401.1	223.4	815.5	718.2	529.5
Reference price ²	60.94	46.88	64.61	95.10	172.77	230.42	230.42	230.42
Nbr of stocks (in thousands)	12,712	12,800	15,747	20,412	23,392	28,065	-	-
Announcement Date	09/03/22	09/03/23	06/03/24	26/02/25	25/02/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
VSE CORPORATION	56.63x	4.02x	21.24x	0.17%	6.47B
GE AEROSPACE	41.88x	7.52x	31.25x	0.51%	370B
RTX CORPORATION	36.55x	3.37x	20x	1.3%	297B
ROLLS-ROYCE HOLDINGS PLC	35.58x	5.23x	22.04x	0.95%	172B
LOCKHEED MARTIN CORPORATION	19.34x	1.86x	13.32x	2.38%	136B
GENERAL DYNAMICS CORPORATION	23.08x	1.95x	15.95x	1.61%	106B
BAE SYSTEMS PLC	27.78x	1.98x	13.92x	1.84%	83.23B
NORTHROP GRUMMAN CORPORATION	20.08x	2.08x	14.78x	1.67%	82.8B
RHEINMETALL AG	34.32x	3.81x	16.7x	1.2%	64.13B
L3HARRIS TECHNOLOGIES, INC.	23.01x	2.52x	13.9x	1.8%	51.6B
Average	31.82x	3.43x	18.31x	1.34%	136.84B
Weighted average by Cap.	33.06x	4.29x	21.25x	1.24%