Valuation VSE Corporation Nasdaq

Stocks

Market Closed - Nasdaq 16:30:00 2026-08-28 EDT			5-day change	1st Jan Change
55.26 ^USD	-2.59%		-0.67%	-

08-11	Deutsche Bank Adjusts VSE Price Target to $290 From $280, Maintains Buy Rating	MT
08-07	VSE's Q2 Strength Supports Higher Full-Year Outlook, 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	6,057	-	-
Change	-	-22.54%	69.56%	90.79%	108.2%	49.87%	-	-
Enterprise Value (EV) ¹	1,059	885.9	1,439	2,342	4,265	6,872	6,775	6,586
Change	-	-16.33%	62.44%	62.77%	82.08%	61.14%	-1.41%	-2.79%
P/E	96.7x	21.4x	21.3x	46.8x	68.6x	53x	39.6x	29.5x
PBR	1.86x	1.34x	1.65x	1.98x	2.81x	2.16x	2.09x	1.95x
PEG	-	0x	0.5x	-1.4x	2.8x	0.9x	1.2x	0.9x
Capitalization / Revenue	1.03x	0.63x	1.18x	1.8x	3.63x	3.34x	2.75x	2.53x
EV / Revenue	1.41x	0.93x	1.67x	2.17x	3.83x	3.79x	3.08x	2.75x
EV / EBITDA	14.4x	9.62x	12.6x	17.2x	23.3x	20x	15.6x	13.6x
EV / EBIT	49.2x	16.1x	16.4x	28.8x	32.6x	33x	23.3x	19.5x
EV / FCF	-37.6x	-280x	-35.5x	-45.3x	747x	421x	45.3x	43.3x
FCF Yield	-2.66%	-0.36%	-2.81%	-2.21%	0.13%	0.24%	2.21%	2.31%
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	4.069	5.448	7.328
Distribution rate	58.7%	18.3%	13.2%	19.7%	15.9%	9.83%	7.34%	5.46%
Net sales ¹	750.9	949.8	860.5	1,080	1,112	1,812	2,201	2,392
EBITDA ¹	73.62	92.06	113.8	136.3	182.9	342.9	434	486
EBIT ¹	21.52	55.13	88	81.42	130.7	208.5	290.4	337.5
Net income ¹	7.966	28.06	39.13	15.32	53.49	121.3	185.8	230.2
Net Debt ¹	284.1	285.8	421.6	401.1	223.4	815.5	718.2	529.5
Reference price ²	60.94	46.88	64.61	95.10	172.77	215.82	215.82	215.82
Nbr of stocks (in thousands)	12,712	12,800	15,747	20,412	23,392	28,065	-	-
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.($)
GE AEROSPACE	40.27x	7.24x	30.08x	0.53%	355B
RTX CORPORATION	35.11x	3.25x	19.28x	1.35%	285B
ROLLS-ROYCE HOLDINGS PLC	35.84x	5.27x	22.2x	0.95%	172B
LOCKHEED MARTIN CORPORATION	18.51x	1.78x	12.8x	2.48%	130B
GENERAL DYNAMICS CORPORATION	22.31x	1.89x	15.44x	1.66%	102B
BAE SYSTEMS PLC	26.29x	1.88x	13.23x	1.94%	78.48B
NORTHROP GRUMMAN CORPORATION	18.8x	1.96x	13.92x	1.78%	77.51B
RHEINMETALL AG	33.61x	3.73x	16.35x	1.22%	62.53B
Average	28.84x	3.37x	17.91x	1.49%	158.01B
Weighted average by Cap.	32.29x	4.24x	20.89x	1.26%