Valuation VSE Corporation

Stocks

Market Closed - Nasdaq Other stock markets 16:00:00 2026-06-18 EDT			5-day change	1st Jan Change
219.22 ^USD	+5.31%		+11.77%	+26.89%

06-12	Vse Insider Sold Shares Worth $1,279,330, According to a Recent SEC Filing	MT
06-11	VSE Sees Robust Near-Term Fundamentals, 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	6,151	-	-
Change	-	-22.54%	69.56%	90.79%	108.2%	52.19%	-	-
Enterprise Value (EV) ¹	1,059	885.9	1,439	2,342	4,265	6,953	6,927	6,757
Change	-	-16.33%	62.44%	62.77%	82.08%	63.04%	-0.38%	-2.44%
P/E	96.7x	21.4x	21.3x	46.8x	68.6x	52.5x	38.2x	31.2x
PBR	1.86x	1.34x	1.65x	1.98x	2.81x	2.4x	2.32x	2.16x
PEG	-	0x	0.5x	-1.4x	2.8x	0.8x	1x	1.4x
Capitalization / Revenue	1.03x	0.63x	1.18x	1.8x	3.63x	3.47x	2.86x	2.62x
EV / Revenue	1.41x	0.93x	1.67x	2.17x	3.83x	3.92x	3.22x	2.87x
EV / EBITDA	14.4x	9.62x	12.6x	17.2x	23.3x	21.4x	16.6x	14.4x
EV / EBIT	49.2x	16.1x	16.4x	28.8x	32.6x	33x	23.9x	19.6x
EV / FCF	-37.6x	-280x	-35.5x	-45.3x	747x	227x	52.4x	38.7x
FCF Yield	-2.66%	-0.36%	-2.81%	-2.21%	0.13%	0.44%	1.91%	2.58%
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%	0.18%	0.18%	0.18%
EPS ²	0.63	2.19	3.04	2.03	2.52	4.179	5.735	7.021
Distribution rate	58.7%	18.3%	13.2%	19.7%	15.9%	9.57%	6.97%	5.7%
Net sales ¹	750.9	949.8	860.5	1,080	1,112	1,773	2,154	2,351
EBITDA ¹	73.62	92.06	113.8	136.3	182.9	324.4	416.4	468.2
EBIT ¹	21.52	55.13	88	81.42	130.7	210.9	290.4	344.1
Net income ¹	7.966	28.06	39.13	15.32	53.49	124	174.6	224.5
Net Debt ¹	284.1	285.8	421.6	401.1	223.4	802.7	776	606.7
Reference price ²	60.94	46.88	64.61	95.10	172.77	219.22	219.22	219.22
Nbr of stocks (in thousands)	12,712	12,800	15,747	20,412	23,392	28,057	-	-
Announcement Date	3/9/22	3/9/23	3/6/24	2/26/25	2/25/26	-	-	-

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	52.46x	3.92x	21.43x	0.18%	6.15B
GE AEROSPACE	43.94x	7.87x	32.57x	0.5%	373B
RTX CORPORATION	32.39x	2.95x	17.5x	1.55%	250B
ROLLS-ROYCE HOLDINGS PLC	37.39x	5.02x	22.92x	0.87%	154B
LOCKHEED MARTIN CORPORATION	17.09x	1.67x	11.75x	2.72%	118B
GENERAL DYNAMICS CORPORATION	21x	1.77x	14.5x	1.82%	94.51B
NORTHROP GRUMMAN CORPORATION	18.65x	1.88x	13.32x	1.86%	74.07B
BAE SYSTEMS PLC	23.65x	1.74x	12.34x	2.14%	69.3B
RHEINMETALL AG	33.55x	3.79x	16.58x	1.29%	64.19B
Average	31.12x	3.40x	18.10x	1.44%	133.65B
Weighted average by Cap.	33.03x	4.43x	21.49x	1.31%