Valuation VSE Corporation Nasdaq

Stocks

Market Closed - Nasdaq 00:00:00 29/10/2026 +04			5-day change	1st Jan Change
40.67 ^USD	0.00%		-3.88%	-

10-28	B. Riley Adjusts Price Target on VSE to $265 From $280, Keeps Buy Rating	MT
10-28	RBC Cuts Price Target on VSE Corp. to $220 From $265, Keeps Outperform Rating	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	4,599	-	-
Change	-	-22.54%	69.56%	90.79%	108.2%	13.8%	-	-
Enterprise Value (EV) ¹	1,059	885.9	1,439	2,342	4,265	5,385	5,318	5,129
Change	-	-16.33%	62.44%	62.77%	82.08%	26.27%	-1.24%	-3.56%
P/E	96.7x	21.4x	21.3x	46.8x	68.6x	36.4x	27.6x	22.4x
PBR	1.86x	1.34x	1.65x	1.98x	2.81x	1.46x	1.42x	1.32x
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	2.53x	2.09x	1.92x
EV / Revenue	1.41x	0.93x	1.67x	2.17x	3.83x	2.97x	2.41x	2.14x
EV / EBITDA	14.4x	9.62x	12.6x	17.2x	23.3x	15.7x	12.2x	10.5x
EV / EBIT	49.2x	16.1x	16.4x	28.8x	32.6x	25.9x	18.6x	15.4x
EV / FCF	-37.6x	-280x	-35.5x	-45.3x	747x	175x	37.6x	32x
FCF Yield	-2.66%	-0.36%	-2.81%	-2.21%	0.13%	0.57%	2.66%	3.13%
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	146.11	146.11	146.11
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.($)
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	-7.26x	2.82x	18.56x	1.37%	161.61B
Weighted average by Cap.	0.31x	3.27x	19.39x	1.27%