VSE Corp
NASDAQ:VSEC

Watchlist Manager
VSE Corp Logo
VSE Corp
NASDAQ:VSEC
Watchlist
Price: 170.07 USD -2.28% Market Closed
Market Cap: 4B USD

Relative Value

The Relative Value of one VSEC stock under the Base Case scenario is hidden USD. Compared to the current market price of 170.07 USD, VSE Corp is hidden .

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
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
3
vs Industry
24
Median 3Y
2
Median 5Y
1.7
Industry
1.2
Forward
3.6
vs History
3
vs Industry
2
Median 3Y
81.3
Median 5Y
81.3
Industry
16.6
Forward
46.3
vs History
26
vs Industry
3
Median 3Y
-34.5
Median 5Y
-33.3
Industry
10.1
vs History
vs Industry
15
Median 3Y
10.5
Median 5Y
10.5
Industry
16.7
vs History
3
vs Industry
22
Median 3Y
2.8
Median 5Y
2.7
Industry
1.7
vs History
3
vs Industry
25
Median 3Y
2.5
Median 5Y
2.1
Industry
1.5
Forward
3.9
vs History
19
vs Industry
9
Median 3Y
20
Median 5Y
20
Industry
4.2
vs History
3
vs Industry
11
Median 3Y
19.4
Median 5Y
19.4
Industry
8.5
Forward
24.2
vs History
20
vs Industry
11
Median 3Y
26.3
Median 5Y
26.4
Industry
12.6
Forward
49
vs History
26
vs Industry
2
Median 3Y
-44.1
Median 5Y
-42.5
Industry
10.9
vs History
7
vs Industry
Median 3Y
-33.8
Median 5Y
-35.5
Industry
15.1
vs History
3
vs Industry
21
Median 3Y
1.8
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
4B USD 3.6 355.2 34.7 50
US
Cintas Corp
NASDAQ:CTAS
75.6B USD 7.2 40.9 26.6 32.2
US
Copart Inc
NASDAQ:CPRT
37.4B USD 8 23.5 16.6 18.7
AU
Brambles Ltd
ASX:BXB
31.4B AUD 3.1 23.3 16.6 16.6
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
26.6B CAD 4.3 49.4 18.8 27.5
FR
Spie SA
PAR:SPIE
7.8B EUR 0.8 38.5 10 16.6
US
Aurora Innovation Inc
NASDAQ:AUR
8.5B USD 4 236.4 -10.6 -8.6 -8.4
FR
Elis SA
PAR:ELIS
5.4B EUR 1.2 14.6 5.2 13.3
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
539.4B INR 11.2 39.3 31.6 32.6
US
IAA Inc
F:3NI
4.9B EUR 2.8 19.8 12.8 16
DK
Iss A/S
CSE:ISS
35.9B DKK 0.4 13.2 6.9 9.5
P/E Multiple
Earnings Growth PEG
US
VSE Corp
NASDAQ:VSEC
Average P/E: 61.8
355.2
101%
3.5
US
Cintas Corp
NASDAQ:CTAS
40.9
11%
3.7
US
Copart Inc
NASDAQ:CPRT
23.5
6%
3.9
AU
Brambles Ltd
ASX:BXB
23.3
10%
2.3
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
49.4
35%
1.4
FR
Spie SA
PAR:SPIE
38.5
28%
1.4
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -10.6 N/A N/A
FR
Elis SA
PAR:ELIS
14.6
15%
1
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
39.3
13%
3
US
I
IAA Inc
F:3NI
19.8
N/A N/A
DK
Iss A/S
CSE:ISS
13.2
13%
1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
VSE Corp
NASDAQ:VSEC
Average EV/EBITDA: 18
34.7
23%
1.5
US
Cintas Corp
NASDAQ:CTAS
26.6
10%
2.7
US
Copart Inc
NASDAQ:CPRT
16.6
7%
2.4
AU
Brambles Ltd
ASX:BXB
16.6
27%
0.6
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
18.8
10%
1.9
FR
Spie SA
PAR:SPIE
10
10%
1
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -8.6 N/A N/A
FR
Elis SA
PAR:ELIS
5.2
6%
0.9
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
31.6
14%
2.3
US
I
IAA Inc
F:3NI
12.8
N/A N/A
DK
Iss A/S
CSE:ISS
6.9
6%
1.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
VSE Corp
NASDAQ:VSEC
Average EV/EBIT: 23.3
50
22%
2.3
US
Cintas Corp
NASDAQ:CTAS
32.2
11%
2.9
US
Copart Inc
NASDAQ:CPRT
18.7
7%
2.7
AU
Brambles Ltd
ASX:BXB
16.6
9%
1.8
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
27.5
9%
3.1
FR
Spie SA
PAR:SPIE
16.6
15%
1.1
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -8.4 N/A N/A
FR
Elis SA
PAR:ELIS
13.3
10%
1.3
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
32.6
14%
2.3
US
I
IAA Inc
F:3NI
16
N/A N/A
DK
Iss A/S
CSE:ISS
9.5
7%
1.4