Valuation VSE Corporation

Stocks

Real-time Estimate Cboe BZX Other stock markets 18:07:12 06/08/2026 BST			5-day change	1st Jan Change
224.90 ^USD	+4.24%		+16.89%	+29.60%

05:06pm	VSE Corporation, Q2 2026 Earnings Call, Aug 06, 2026
09:13am	VSE Q2 Adjusted Earnings, Revenue Rise; 2026 Sales Guidance Boosted	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	6,054	-	-
Change	-	-22.54%	69.56%	90.79%	108.2%	49.81%	-	-
Enterprise Value (EV) ¹	1,059	885.9	1,439	2,342	4,265	6,814	6,764	6,608
Change	-	-16.33%	62.44%	62.77%	82.08%	59.77%	-0.74%	-2.31%
P/E	96.7x	21.4x	21.3x	46.8x	68.6x	51.1x	38.1x	30.6x
PBR	1.86x	1.34x	1.65x	1.98x	2.81x	2.34x	2.24x	2.09x
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	3.41x	2.81x	2.57x
EV / Revenue	1.41x	0.93x	1.67x	2.17x	3.83x	3.84x	3.14x	2.81x
EV / EBITDA	14.4x	9.62x	12.6x	17.2x	23.3x	20.9x	16.2x	14x
EV / EBIT	49.2x	16.1x	16.4x	28.8x	32.6x	32.7x	23.5x	19.5x
EV / FCF	-37.6x	-280x	-35.5x	-45.3x	747x	275x	50.9x	39.3x
FCF Yield	-2.66%	-0.36%	-2.81%	-2.21%	0.13%	0.36%	1.96%	2.55%
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	215.75	215.75	215.75
Nbr of stocks (in thousands)	12,712	12,800	15,747	20,412	23,392	28,062	-	-
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	51.13x	3.84x	20.92x	0.19%	6.05B
GE AEROSPACE	44.81x	8.04x	33.4x	0.47%	396B
RTX CORPORATION	36.73x	3.4x	19.99x	1.29%	300B
ROLLS-ROYCE HOLDINGS PLC	36.98x	5.43x	23.18x	0.9%	176B
LOCKHEED MARTIN CORPORATION	18.99x	1.82x	13.11x	2.43%	133B
GENERAL DYNAMICS CORPORATION	22.65x	1.91x	15.67x	1.64%	104B
BAE SYSTEMS PLC	27.52x	1.98x	13.85x	1.85%	82.22B
NORTHROP GRUMMAN CORPORATION	19.21x	2x	14.21x	1.74%	79.2B
RHEINMETALL AG	34.28x	3.81x	16.69x	1.25%	64.52B
Average	32.48x	3.58x	19.00x	1.31%	148.86B
Weighted average by Cap.	34.64x	4.61x	22.47x	1.19%