Intrinsic
Screener
Valuation
Movers
Economy
Bonds
Institutions
Business Summaries
Updates
Go
Sign In
Screener
Summaries
Updates
Institutions
Sign In
More
↑
Overview
Financials
Chart
Business Summary
Filings
Ownership
Valuation
VSE CORP
(VSECU)
Services-Engineering Services
Latest Price
$46.49
TTM P/E
16.72
Normalized P/E
24.52
Div Yield
0.86%
Book Value
100.36
P/B Ratio
0.46
Valuation metrics
adjust assumptions →
EPS:
$0.55
Book value / share:
$61.49
Formula:
√(22.5 × EPS × BVPS)
Graham Number
$27.59
41% 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
77% 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
81% downside
EPS:
$0.55
Target P/E:
25×
Formula:
EPS × P/E
P/E Fair Value
$13.75
70% downside
