|
Market Closed -
Nasdaq
21:00:00 18/09/2026 BST
|
5-day change | 1st Jan Change | ||
| 174.83 USD | -0.14% |
|
-10.33% | +1.19% |
| 09-15 | Guggenheim Initiates VSE at Neutral | MT |
| 08-31 | VSE Purchases Aviation Maintenance Firm Atech Turbine Components | MT |
Company Valuation: VSE Corporation
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 | 5,511 | - | - |
| Change | - | -22.54% | 69.56% | 90.79% | 108.2% | 36.37% | - | - |
| Enterprise Value (EV) 1 | 1,059 | 885.9 | 1,439 | 2,342 | 4,265 | 6,327 | 6,229 | 6,041 |
| Change | - | -16.33% | 62.44% | 62.77% | 82.08% | 48.34% | -1.54% | -3.03% |
| P/E | 96.7x | 21.4x | 21.3x | 46.8x | 68.6x | 43x | 32.5x | 24.7x |
| PBR | 1.86x | 1.34x | 1.65x | 1.98x | 2.81x | 1.75x | 1.7x | 1.59x |
| PEG | - | 0x | 0.5x | -1.4x | 2.8x | 0.7x | 1x | 0.8x |
| Capitalization / Revenue | 1.03x | 0.63x | 1.18x | 1.8x | 3.63x | 3.04x | 2.51x | 2.31x |
| EV / Revenue | 1.41x | 0.93x | 1.67x | 2.17x | 3.83x | 3.49x | 2.83x | 2.53x |
| EV / EBITDA | 14.4x | 9.62x | 12.6x | 17.2x | 23.3x | 18.5x | 14.4x | 12.4x |
| EV / EBIT | 49.2x | 16.1x | 16.4x | 28.8x | 32.6x | 30.5x | 21.7x | 18.2x |
| EV / FCF | -37.6x | -280x | -35.5x | -45.3x | 747x | 319x | 44.1x | 39.3x |
| FCF Yield | -2.66% | -0.36% | -2.81% | -2.21% | 0.13% | 0.31% | 2.27% | 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% | 0.23% | 0.23% | 0.23% |
| EPS 2 | 0.63 | 2.19 | 3.04 | 2.03 | 2.52 | 4.071 | 5.387 | 7.097 |
| Distribution rate | 58.7% | 18.3% | 13.2% | 19.7% | 15.9% | 9.83% | 7.43% | 5.64% |
| Net sales 1 | 750.9 | 949.8 | 860.5 | 1,080 | 1,112 | 1,812 | 2,200 | 2,386 |
| EBITDA 1 | 73.62 | 92.06 | 113.8 | 136.3 | 182.9 | 342.7 | 433.7 | 485.5 |
| EBIT 1 | 21.52 | 55.13 | 88 | 81.42 | 130.7 | 207.5 | 287.5 | 331.9 |
| Net income 1 | 7.966 | 28.06 | 39.13 | 15.32 | 53.49 | 121.7 | 182.9 | 224.5 |
| 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 | 175.08 | 175.08 | 175.08 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 43.01x | 3.49x | 18.46x | 0.23% | 5.51B | |
| 36.73x | 6.63x | 27.63x | 0.57% | 325B | |
| 32.1x | 3x | 17.77x | 1.48% | 261B | |
| 34.66x | 5.09x | 21.45x | 0.98% | 164B | |
| 17.65x | 1.71x | 12.28x | 2.6% | 124B | |
| 20.95x | 1.77x | 14.53x | 1.77% | 96.16B | |
| 26.66x | 1.89x | 13.17x | 1.94% | 77.16B | |
| 18.05x | 1.89x | 13.44x | 1.85% | 74.44B | |
| 29.78x | 3.27x | 14.36x | 1.38% | 54.45B | |
| Average | 28.84x | 3.19x | 17.01x | 1.42% | 131.33B | |
| Weighted average by Cap. | 30.01x | 3.93x | 19.43x | 1.35% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- VSEC Stock
- Valuation VSE Corporation
Select your edition
All financial news and data tailored to specific country editions
