← Scroll for more →
Vse Corp (VSECU)
Services-Engineering Services
Latest Price
$40.67
TTM P/E
14.63
Normalized P/E
22.03
TTM Div Yield
0.98%
Fwd Div Yield
0.98%
Book Value
104.55
P/B Ratio
0.39
Valuation metrics
adjust assumptions →EPS: $0.55
Book value / share: $61.49
Formula: √(22.5 × EPS × BVPS)
Graham Number
$27.59
32% downside
Norm. op. income: $60M (median of 7yr)
Tax rate: 22%
Discount rate: 10%
Growth assumption: zero (EPV is a no-growth value)
Earnings Power Value
$10.54
74% downside
Base FCF: $6M (median of recent 5yr)
Growth: 25%/yr (median YOY, capped at 25%)
Discount rate: 10%
Terminal growth: 3%
Projection horizon: 10 years
DCF Fair Value
$8.61
79% downside
EPS: $0.55
Target P/E: 22×
Formula: EPS × P/E
P/E Fair Value
$12.10
70% downside