VSE CORP (VSECU)
Services-Engineering Services · Technology · $309M
Intrinsic Value (Consensus)
$6.31
Current Price
$11.00
Margin of Safety
-42.6%
42.6% Above Intrinsic Value
Value: $6
Price: $11
Valuation Model Estimates
Current Price: $11.00
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%.
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
Data last updated: 2026-06-12
Source: Yahoo Finance