|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 211.28 USD | -1.44% |
|
-10.99% | +22.63% |
| 06-26 | VSE Offers Differentiated Aftermarket Platform, Morgan Stanley Says | MT |
| 06-26 | Morgan Stanley Initiates VSE at Equalweight With $245 Price Target | MT |
Company Valuation: VSE Corporation
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 | 6,015 | - | - |
| Change | - | -22.54% | 69.56% | 90.79% | 108.2% | 48.82% | - | - |
| Enterprise Value (EV) 1 | 1,059 | 885.9 | 1,439 | 2,342 | 4,265 | 6,774 | 6,724 | 6,568 |
| Change | - | -16.33% | 62.44% | 62.77% | 82.08% | 58.84% | -0.75% | -2.32% |
| P/E | 96.7x | 21.4x | 21.3x | 46.8x | 68.6x | 50.8x | 37.8x | 30.5x |
| PBR | 1.86x | 1.34x | 1.65x | 1.98x | 2.81x | 2.32x | 2.23x | 2.08x |
| PEG | - | 0x | 0.5x | -1.4x | 2.8x | 0.8x | 1.1x | 1.3x |
| Capitalization / Revenue | 1.03x | 0.63x | 1.18x | 1.8x | 3.63x | 3.39x | 2.79x | 2.56x |
| EV / Revenue | 1.41x | 0.93x | 1.67x | 2.17x | 3.83x | 3.82x | 3.12x | 2.79x |
| EV / EBITDA | 14.4x | 9.62x | 12.6x | 17.2x | 23.3x | 20.8x | 16.1x | 13.9x |
| EV / EBIT | 49.2x | 16.1x | 16.4x | 28.8x | 32.6x | 32.5x | 23.4x | 19.4x |
| EV / FCF | -37.6x | -280x | -35.5x | -45.3x | 747x | 273x | 50.6x | 39x |
| FCF Yield | -2.66% | -0.36% | -2.81% | -2.21% | 0.13% | 0.37% | 1.98% | 2.56% |
| 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% | 0.19% | 0.19% | 0.19% |
| EPS 2 | 0.63 | 2.19 | 3.04 | 2.03 | 2.52 | 4.22 | 5.667 | 7.04 |
| Distribution rate | 58.7% | 18.3% | 13.2% | 19.7% | 15.9% | 9.48% | 7.06% | 5.68% |
| Net sales 1 | 750.9 | 949.8 | 860.5 | 1,080 | 1,112 | 1,774 | 2,156 | 2,352 |
| EBITDA 1 | 73.62 | 92.06 | 113.8 | 136.3 | 182.9 | 325.6 | 418.3 | 471.9 |
| EBIT 1 | 21.52 | 55.13 | 88 | 81.42 | 130.7 | 208.5 | 287.4 | 338.3 |
| Net income 1 | 7.966 | 28.06 | 39.13 | 15.32 | 53.49 | 122.7 | 172.2 | 227.3 |
| Net Debt 1 | 284.1 | 285.8 | 421.6 | 401.1 | 223.4 | 759.9 | 709.3 | 553.2 |
| Reference price 2 | 60.94 | 46.88 | 64.61 | 95.10 | 172.77 | 214.37 | 214.37 | 214.37 |
| Nbr of stocks (in thousands) | 12,712 | 12,800 | 15,747 | 20,412 | 23,392 | 28,057 | - | - |
| Announcement Date | 09/03/22 | 09/03/23 | 06/03/24 | 26/02/25 | 25/02/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 50.8x | 3.82x | 20.8x | 0.19% | 6.01B | |
| 43.34x | 7.87x | 32.68x | 0.48% | 375B | |
| 34.03x | 3.08x | 18.31x | 1.47% | 263B | |
| 38.13x | 5.12x | 23.29x | 0.85% | 159B | |
| 17.33x | 1.69x | 11.9x | 2.72% | 119B | |
| 22.46x | 1.89x | 15.45x | 1.71% | 101B | |
| 19.02x | 1.92x | 13.55x | 1.82% | 75.59B | |
| 23.45x | 1.73x | 12.29x | 2.15% | 69.9B | |
| 28.87x | 3.19x | 14x | 1.48% | 53.91B | |
| Average | 30.83x | 3.37x | 18.03x | 1.43% | 135.82B | |
| Weighted average by Cap. | 33.15x | 4.44x | 21.68x | 1.28% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- VSEC Stock
- Valuation VSE Corporation
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
