VSE CORP (VSEC)
Services-Engineering Services · Technology · $5.6B
Intrinsic Value (Consensus)
$6.31
Current Price
$199.12
Margin of Safety
-96.8%
96.8% Above Intrinsic Value
Value: $6
Price: $199
Valuation Model Estimates
Current Price: $199.12
DCF (Discounted Cash Flow)
$2.58
Graham Number
$25.19
Earnings Power Value
$5.34
Relative Value (P/E)
$11.00
Dividend Discount Model
$1.20
Consensus Value
$6.31
Model Assumptions
Discount Rate
10.3%
Growth Rate
2.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Health Score
C
50
Profitability
12/25
Strength
24/25
Valuation
7/25
Growth
7/25
Financial Health Signals
Low debt — conservative balance sheet
Key Financials
- EPS (TTM)
- $0.55
- EPS (Forward)
- $0.56
- Book Value
- $51.28
- P/E Ratio
- 20.0
- Forward P/E
- 19.6
- PEG Ratio
- —
- ROE
- 0.8%
- Debt/Equity
- 20%
- Revenue Growth
- 3.0%
- Earnings Growth
- 2.0%
- Dividend Yield
- 0.9%
- Beta
- 1.00
Similar Stocks (Technology)
AGMHAGM Group Holdings I...
$986.06+300%
AISPAirship AI Holdings,...
$13.52+300%
MSGMMotorsport Games Inc...
$15.60+300%
TASKTaskUs, Inc.
$20.62+284.7%
ENRENERGIZER HOLDINGS, ...
$61.57+202.1%
Data last updated: 2026-06-16
Source: Yahoo Finance