
VSE Corp
NASDAQ:VSEC

Intrinsic Value
The intrinsic value of one
VSEC
stock under the Base Case scenario is
63.75
USD.
Compared to the current market price of 126.69 USD,
VSE Corp
is
Overvalued by 50%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
VSE Corp
Fundamental Analysis


Revenue & Expenses Breakdown
VSE Corp
Balance Sheet Decomposition
VSE Corp
Current Assets | 968.9m |
Cash & Short-Term Investments | 5.7m |
Receivables | 200.4m |
Other Current Assets | 762.7m |
Non-Current Assets | 764.1m |
PP&E | 116.4m |
Intangibles | 614.6m |
Other Non-Current Assets | 33.1m |
Free Cash Flow Analysis
VSE Corp
USD | |
Free Cash Flow | USD |
Earnings Waterfall
VSE Corp
Revenue
|
1.1B
USD
|
Cost of Revenue
|
-966.3m
USD
|
Gross Profit
|
128.3m
USD
|
Operating Expenses
|
-28.4m
USD
|
Operating Income
|
100m
USD
|
Other Expenses
|
-87m
USD
|
Net Income
|
13m
USD
|
VSEC Profitability Score
Profitability Due Diligence
VSE Corp's profitability score is 46/100. The higher the profitability score, the more profitable the company is.

Score
VSE Corp's profitability score is 46/100. The higher the profitability score, the more profitable the company is.
VSEC Solvency Score
Solvency Due Diligence
VSE Corp's solvency score is 51/100. The higher the solvency score, the more solvent the company is.

Score
VSE Corp's solvency score is 51/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
VSEC Price Targets Summary
VSE Corp
According to Wall Street analysts, the average 1-year price target for
VSEC
is 140.52 USD
with a low forecast of 131.3 USD and a high forecast of 152.25 USD.
Dividends
Current shareholder yield for VSEC is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
VSEC
stock under the Base Case scenario is
63.75
USD.
Compared to the current market price of 126.69 USD,
VSE Corp
is
Overvalued by 50%.