VSE Corp
NASDAQ:VSEC

Watchlist Manager
VSE Corp Logo
VSE Corp
NASDAQ:VSEC
Watchlist
Price: 179.49 USD -0.42% Market Closed
Market Cap: 4.2B USD

Relative Value

The Relative Value of one VSEC stock under the Base Case scenario is 125.32 USD. Compared to the current market price of 179.49 USD, VSE Corp is Overvalued by 30%.

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
125.32 USD
Overvaluation 30%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
1
vs Industry
24
Median 3Y
2
Median 5Y
1.7
Industry
1.2
Forward
3.8
vs History
1
vs Industry
2
Median 3Y
81.3
Median 5Y
81.3
Industry
16.8
Forward
48.9
vs History
23
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
16.6
vs History
1
vs Industry
22
Median 3Y
2.8
Median 5Y
2.7
Industry
1.7
vs History
1
vs Industry
25
Median 3Y
2.5
Median 5Y
2.1
Industry
1.5
Forward
4.1
vs History
14
vs Industry
9
Median 3Y
20
Median 5Y
20
Industry
4.3
vs History
1
vs Industry
11
Median 3Y
19.4
Median 5Y
19.4
Industry
8.7
Forward
25.4
vs History
19
vs Industry
11
Median 3Y
26.3
Median 5Y
26.4
Industry
12.7
Forward
51.4
vs History
25
vs Industry
2
Median 3Y
-44.1
Median 5Y
-42.5
Industry
10.8
vs History
6
vs Industry
Median 3Y
-33.8
Median 5Y
-35.5
Industry
15
vs History
1
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
4.2B USD 3.8 374.9 36.5 52.5
US
Cintas Corp
NASDAQ:CTAS
76.4B USD 7.2 41.4 26.9 32.5
US
Copart Inc
NASDAQ:CPRT
38B USD 8.2 23.9 16.9 19.1
AU
Brambles Ltd
ASX:BXB
31.3B AUD 3.1 23.4 16.7 16.7
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
26.8B CAD 4.3 50.1 19.1 27.8
FR
Spie SA
PAR:SPIE
8.2B EUR 0.8 40.2 10.3 17.2
US
Aurora Innovation Inc
NASDAQ:AUR
7.7B USD 3 860 -9.6 -7.7 -7.5
FR
Elis SA
PAR:ELIS
5.6B EUR 1.2 15 5.3 13.5
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
564.4B INR 11.8 41.1 33.2 34.2
US
IAA Inc
F:3NI
4.9B EUR 2.8 19.8 12.8 16.1
DK
Iss A/S
CSE:ISS
36.4B DKK 0.4 13.3 7 9.6
P/E Multiple
Earnings Growth PEG
US
VSE Corp
NASDAQ:VSEC
Average P/E: 64.3
374.9
101%
3.7
US
Cintas Corp
NASDAQ:CTAS
41.4
11%
3.8
US
Copart Inc
NASDAQ:CPRT
23.9
6%
4
AU
Brambles Ltd
ASX:BXB
23.4
10%
2.3
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
50.1
35%
1.4
FR
Spie SA
PAR:SPIE
40.2
28%
1.4
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -9.6 N/A N/A
FR
Elis SA
PAR:ELIS
15
15%
1
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
41.1
12%
3.4
US
I
IAA Inc
F:3NI
19.8
N/A N/A
DK
Iss A/S
CSE:ISS
13.3
13%
1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
VSE Corp
NASDAQ:VSEC
Average EV/EBITDA: 18.5
36.5
25%
1.5
US
Cintas Corp
NASDAQ:CTAS
26.9
10%
2.7
US
Copart Inc
NASDAQ:CPRT
16.9
7%
2.4
AU
Brambles Ltd
ASX:BXB
16.7
27%
0.6
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
19.1
11%
1.7
FR
Spie SA
PAR:SPIE
10.3
10%
1
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -7.7 N/A N/A
FR
Elis SA
PAR:ELIS
5.3
6%
0.9
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
33.2
13%
2.6
US
I
IAA Inc
F:3NI
12.8
N/A N/A
DK
Iss A/S
CSE:ISS
7
6%
1.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
VSE Corp
NASDAQ:VSEC
Average EV/EBIT: 23.9
52.5
23%
2.3
US
Cintas Corp
NASDAQ:CTAS
32.5
11%
3
US
Copart Inc
NASDAQ:CPRT
19.1
7%
2.7
AU
Brambles Ltd
ASX:BXB
16.7
9%
1.9
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
27.8
9%
3.1
FR
Spie SA
PAR:SPIE
17.2
15%
1.1
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -7.5 N/A N/A
FR
Elis SA
PAR:ELIS
13.5
10%
1.3
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
34.2
13%
2.6
US
I
IAA Inc
F:3NI
16.1
N/A N/A
DK
Iss A/S
CSE:ISS
9.6
7%
1.4