Valuation VSE Corporation

Stocks

Market Closed - Nasdaq 00:00:00 28/10/2026 +04			5-day change	1st Jan Change
148.45 ^USD	+0.39%		-5.16%	-14.08%

10-23	KeyBanc Initiates VSE at Sector Weight	MT
10-16	Morgan Stanley Adjusts Price Target on VSE to $215 From $245	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	4,673	-	-
Change	-	-22.54%	69.56%	90.79%	108.2%	15.62%	-	-
Enterprise Value (EV) ¹	1,059	885.9	1,439	2,342	4,265	5,459	5,392	5,203
Change	-	-16.33%	62.44%	62.77%	82.08%	27.99%	-1.22%	-3.51%
P/E	96.7x	21.4x	21.3x	46.8x	68.6x	37x	28.1x	22.7x
PBR	1.86x	1.34x	1.65x	1.98x	2.81x	1.48x	1.44x	1.34x
PEG	-	0x	0.5x	-1.4x	2.8x	0.6x	0.9x	1x
Capitalization / Revenue	1.03x	0.63x	1.18x	1.8x	3.63x	2.57x	2.12x	1.95x
EV / Revenue	1.41x	0.93x	1.67x	2.17x	3.83x	3.01x	2.45x	2.17x
EV / EBITDA	14.4x	9.62x	12.6x	17.2x	23.3x	15.9x	12.4x	10.7x
EV / EBIT	49.2x	16.1x	16.4x	28.8x	32.6x	26.3x	18.8x	15.7x
EV / FCF	-37.6x	-280x	-35.5x	-45.3x	747x	177x	38.2x	32.4x
FCF Yield	-2.66%	-0.36%	-2.81%	-2.21%	0.13%	0.56%	2.62%	3.08%
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%	0.27%	0.27%	0.27%
EPS ²	0.63	2.19	3.04	2.03	2.52	4.015	5.284	6.53
Distribution rate	58.7%	18.3%	13.2%	19.7%	15.9%	9.96%	7.57%	6.13%
Net sales ¹	750.9	949.8	860.5	1,080	1,112	1,815	2,204	2,395
EBITDA ¹	73.62	92.06	113.8	136.3	182.9	343.6	435.4	487.9
EBIT ¹	21.52	55.13	88	81.42	130.7	207.8	286.3	332.2
Net income ¹	7.966	28.06	39.13	15.32	53.49	121	167.4	206.6
Net Debt ¹	284.1	285.8	421.6	401.1	223.4	785.9	719.2	529.8
Reference price ²	60.94	46.88	64.61	95.10	172.77	148.45	148.45	148.45
Nbr of stocks (in thousands)	12,712	12,800	15,747	20,412	23,392	31,478	-	-
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	36.98x	3.01x	15.89x	0.27%	4.67B
GE AEROSPACE	33.86x	6.22x	25.64x	0.61%	308B
RTX CORPORATION	30.54x	2.97x	17.04x	1.46%	263B
AIRBUS SE	25.97x	1.73x	12.81x	1.76%	170B
BOEING	-272.29x	1.6x	37.97x	-.--%	133B
LOCKHEED MARTIN CORPORATION	20.34x	1.93x	13.98x	2.25%	144B
ROLLS-ROYCE HOLDINGS PLC	29x	4.2x	17.57x	1.18%	136B
SAFRAN	27.86x	3x	13.6x	1.5%	127B
GENERAL DYNAMICS CORPORATION	20.88x	1.77x	14.46x	1.78%	95.87B
NORTHROP GRUMMAN CORPORATION	18.47x	1.97x	13.92x	1.76%	78.31B
Average	-2.84x	2.84x	18.29x	1.26%	145.92B
Weighted average by Cap.	0.42x	3.27x	19.38x	1.27%