VSE Corp
NASDAQ:VSEC

Watchlist Manager
VSE Corp Logo
VSE Corp
NASDAQ:VSEC
Watchlist
Price: 201.4 USD 0.96% Market Closed
Market Cap: 4.7B USD

Relative Value

The Relative Value of one VSEC stock under the Base Case scenario is 128.2 USD. Compared to the current market price of 201.4 USD, VSE Corp is Overvalued by 36%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

VSEC Relative Value
Base Case
128.2 USD
Overvaluation 36%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
0
vs Industry
24
Median 3Y
2
Median 5Y
1.7
Industry
1.2
Forward
4.2
vs History
0
vs Industry
2
Median 3Y
140.4
Median 5Y
98.8
Industry
17.3
Forward
54.9
vs History
20
vs Industry
3
Median 3Y
-34.5
Median 5Y
-33.3
Industry
10.1
vs History
vs Industry
15
Median 3Y
-20.7
Median 5Y
4.7
Industry
17
vs History
0
vs Industry
22
Median 3Y
2.8
Median 5Y
2.7
Industry
1.7
vs History
0
vs Industry
25
Median 3Y
2.5
Median 5Y
2.1
Industry
1.5
Forward
4.5
vs History
4
vs Industry
9
Median 3Y
20.2
Median 5Y
20.2
Industry
4.3
vs History
0
vs Industry
11
Median 3Y
19.6
Median 5Y
19.6
Industry
8.7
Forward
28.3
vs History
14
vs Industry
11
Median 3Y
26.3
Median 5Y
26.6
Industry
12.7
Forward
57.2
vs History
22
vs Industry
2
Median 3Y
-44.1
Median 5Y
-42.5
Industry
10.9
vs History
4
vs Industry
Median 3Y
-33.4
Median 5Y
-35.5
Industry
15
vs History
0
vs Industry
21
Median 3Y
1.9
Median 5Y
1.8
Industry
1.2

Multiples Across Competitors

VSEC Competitors Multiples
VSE Corp Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
VSE Corp
NASDAQ:VSEC
4.7B USD 4.2 420.7 40.6 58.4
US
Cintas Corp
NASDAQ:CTAS
77.2B USD 7.3 41.9 27.2 32.9
US
Copart Inc
NASDAQ:CPRT
38.6B USD 8.3 24.2 17.2 19.4
AU
Brambles Ltd
ASX:BXB
31B AUD 3.1 23.2 16.5 16.5
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
28.2B CAD 4.5 51.9 19.7 28.7
US
RB Global Inc
F:J1F
17.1B EUR 4.4 50.9 19.4 28.3
FR
Spie SA
PAR:SPIE
8.2B EUR 0.8 40.7 10.4 17.3
US
Aurora Innovation Inc
NASDAQ:AUR
9.2B USD 4 622.4 -11.5 -9.5 -9.3
FR
Elis SA
PAR:ELIS
5.8B EUR 1.2 15.6 5.4 13.9
DK
Iss A/S
CSE:ISS
38.3B DKK 0.5 14 7.3 10
US
IAA Inc
F:3NI
4.9B EUR 2.7 19.6 12.7 15.9
P/S Multiple
Revenue Growth P/S to Growth
US
VSE Corp
NASDAQ:VSEC
Average P/S: 423.6
4.2
9%
0.5
US
Cintas Corp
NASDAQ:CTAS
7.3
8%
0.9
US
Copart Inc
NASDAQ:CPRT
8.3
6%
1.4
AU
Brambles Ltd
ASX:BXB
3.1
6%
0.5
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
4.5
5%
0.9
US
RB Global Inc
F:J1F
4.4
5%
0.9
FR
Spie SA
PAR:SPIE
0.8
6%
0.1
US
Aurora Innovation Inc
NASDAQ:AUR
4 622.4
N/A N/A
FR
Elis SA
PAR:ELIS
1.2
5%
0.2
DK
Iss A/S
CSE:ISS
0.5
4%
0.1
US
I
IAA Inc
F:3NI
2.7
N/A N/A
P/E Multiple
Earnings Growth PEG
US
VSE Corp
NASDAQ:VSEC
Average P/E: 70.3
420.7
101%
4.2
US
Cintas Corp
NASDAQ:CTAS
41.9
11%
3.8
US
Copart Inc
NASDAQ:CPRT
24.2
6%
4
AU
Brambles Ltd
ASX:BXB
23.2
10%
2.3
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
51.9
35%
1.5
US
RB Global Inc
F:J1F
50.9
35%
1.5
FR
Spie SA
PAR:SPIE
40.7
28%
1.5
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -11.5 N/A N/A
FR
Elis SA
PAR:ELIS
15.6
15%
1
DK
Iss A/S
CSE:ISS
14
13%
1.1
US
I
IAA Inc
F:3NI
19.6
N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
VSE Corp
NASDAQ:VSEC
Average EV/EBITDA: 17.6
40.6
25%
1.6
US
Cintas Corp
NASDAQ:CTAS
27.2
10%
2.7
US
Copart Inc
NASDAQ:CPRT
17.2
7%
2.5
AU
Brambles Ltd
ASX:BXB
16.5
27%
0.6
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
19.7
11%
1.8
US
RB Global Inc
F:J1F
19.4
11%
1.8
FR
Spie SA
PAR:SPIE
10.4
10%
1
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -9.5 N/A N/A
FR
Elis SA
PAR:ELIS
5.4
6%
0.9
DK
Iss A/S
CSE:ISS
7.3
6%
1.2
US
I
IAA Inc
F:3NI
12.7
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
VSE Corp
NASDAQ:VSEC
Average EV/EBIT: 24.1
58.4
23%
2.5
US
Cintas Corp
NASDAQ:CTAS
32.9
11%
3
US
Copart Inc
NASDAQ:CPRT
19.4
7%
2.8
AU
Brambles Ltd
ASX:BXB
16.5
9%
1.8
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
28.7
9%
3.2
US
RB Global Inc
F:J1F
28.3
9%
3.1
FR
Spie SA
PAR:SPIE
17.3
15%
1.2
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -9.3 N/A N/A
FR
Elis SA
PAR:ELIS
13.9
10%
1.4
DK
Iss A/S
CSE:ISS
10
7%
1.4
US
I
IAA Inc
F:3NI
15.9
N/A N/A