|
Market Closed -
Nasdaq
06:00:00 26/09/26 am AEST
|
5-day change | 1st Jan Change | ||
| 180.77 USD | +0.18% |
|
+3.40% | +4.63% |
| 15/09 | Guggenheim Initiates VSE at Neutral | MT |
| 01/09 | 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 | 5,690 | - | - |
| Change | - | -22.54% | 69.56% | 90.79% | 108.2% | 40.8% | - | - |
| Enterprise Value (EV) 1 | 1,059 | 885.9 | 1,439 | 2,342 | 4,265 | 6,506 | 6,409 | 6,220 |
| Change | - | -16.33% | 62.44% | 62.77% | 82.08% | 52.54% | -1.49% | -2.95% |
| P/E | 96.7x | 21.4x | 21.3x | 46.8x | 68.6x | 44.4x | 33.6x | 25.5x |
| PBR | 1.86x | 1.34x | 1.65x | 1.98x | 2.81x | 1.81x | 1.75x | 1.64x |
| 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 | 3.14x | 2.59x | 2.38x |
| EV / Revenue | 1.41x | 0.93x | 1.67x | 2.17x | 3.83x | 3.59x | 2.91x | 2.61x |
| EV / EBITDA | 14.4x | 9.62x | 12.6x | 17.2x | 23.3x | 19x | 14.8x | 12.8x |
| EV / EBIT | 49.2x | 16.1x | 16.4x | 28.8x | 32.6x | 31.4x | 22.3x | 18.7x |
| EV / FCF | -37.6x | -280x | -35.5x | -45.3x | 747x | 328x | 45.4x | 40.4x |
| FCF Yield | -2.66% | -0.36% | -2.81% | -2.21% | 0.13% | 0.3% | 2.2% | 2.47% |
| 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% | 0.22% | 0.22% | 0.22% |
| 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 | 485.2 |
| 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 | 121.4 | 182.9 | 219.4 |
| 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 | 180.77 | 180.77 | 180.77 |
| Nbr of stocks (in thousands) | 12,712 | 12,800 | 15,747 | 20,412 | 23,392 | 31,478 | - | - |
| Announcement Date | 9/3/22 | 9/3/23 | 6/3/24 | 26/2/25 | 25/2/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 44.41x | 3.59x | 18.98x | 0.22% | 5.69B | |
| 38.32x | 6.92x | 28.97x | 0.55% | 339B | |
| 31.41x | 2.94x | 17.43x | 1.51% | 255B | |
| 34.95x | 5.09x | 21.36x | 0.98% | 163B | |
| 17.05x | 1.65x | 11.9x | 2.7% | 120B | |
| 19.82x | 1.68x | 13.76x | 1.87% | 90.96B | |
| 25.73x | 1.83x | 12.75x | 2.01% | 73.85B | |
| 17.59x | 1.85x | 13.13x | 1.9% | 72.53B | |
| 28.79x | 3.16x | 13.9x | 1.43% | 52.25B | |
| Average | 28.67x | 3.19x | 16.91x | 1.46% | 130.29B | |
| Weighted average by Cap. | 30.27x | 4.03x | 19.76x | 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
