Valuation VSE Corporation

Stocks

Real-time Estimate Cboe BZX Other stock markets 21:01:28 05/08/2026 +03			5-day change	1st Jan Change
214.94 ^USD	+0.33%		+14.90%	+23.02%

07-15	Morgan Stanley Trims Price Target on VSE Corp. to $230 From $245, Keeps Equalweight Rating	MT
06-26	VSE Offers Differentiated Aftermarket Platform, Morgan Stanley 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	6,011	-	-
Change	-	-22.54%	69.56%	90.79%	108.2%	48.72%	-	-
Enterprise Value (EV) ¹	1,059	885.9	1,439	2,342	4,265	6,771	6,720	6,564
Change	-	-16.33%	62.44%	62.77%	82.08%	58.75%	-0.75%	-2.32%
P/E	96.7x	21.4x	21.3x	46.8x	68.6x	50.8x	37.8x	30.4x
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	214.23	214.23	214.23
Nbr of stocks (in thousands)	12,712	12,800	15,747	20,412	23,392	28,057	-	-
Announcement Date	3/9/22 A	3/9/23 A	3/6/24 A	2/26/25 A	2/25/26 A	-	-	-

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	50.77x	3.82x	20.79x	0.19%	6.01B
GE AEROSPACE	44.35x	7.96x	33.06x	0.48%	391B
RTX CORPORATION	36.2x	3.34x	19.69x	1.3%	294B
ROLLS-ROYCE HOLDINGS PLC	36.02x	5.3x	22.67x	0.92%	171B
LOCKHEED MARTIN CORPORATION	19.38x	1.86x	13.35x	2.38%	136B
GENERAL DYNAMICS CORPORATION	22.75x	1.92x	15.74x	1.64%	104B
BAE SYSTEMS PLC	27.88x	2x	14.01x	1.82%	83.16B
NORTHROP GRUMMAN CORPORATION	19.01x	1.98x	14.08x	1.76%	78.35B
RHEINMETALL AG	34.28x	3.81x	16.69x	1.25%	64.36B
Average	32.29x	3.55x	18.90x	1.3%	147.55B
Weighted average by Cap.	34.24x	4.55x	22.23x	1.2%