VSE Corp
NASDAQ:VSEC

Watchlist Manager
VSE Corp Logo
VSE Corp
NASDAQ:VSEC
Watchlist
Price: 215.3 USD -0.54% Market Closed
Market Cap: $6.3B

Relative Value

The Relative Value of one VSEC stock under the Base Case scenario is 79.05 USD. Compared to the current market price of 215.3 USD, VSE Corp is Overvalued by 63%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

VSEC Relative Value
Base Case
79.05 USD
Overvaluation 63%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

VSEC Competitors Multiples
VSE Corp Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
VSE Corp
NASDAQ:VSEC
6.3B USD 5.7 562.8 53.3 76.9
US
Cintas Corp
NASDAQ:CTAS
79.3B USD 7.3 41.9 27.2 32.7
US
Copart Inc
NASDAQ:CPRT
34.4B USD 7.5 22.1 15.4 17.4
AU
Brambles Ltd
ASX:BXB
30.7B AUD 3.2 22.6 16.6 16.6
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
25.9B CAD 4.2 50 17.3 28.5
US
RB Global Inc
F:J1F
16.5B EUR 4.2 50.6 17.4 28.8
FR
Spie SA
PAR:SPIE
8.1B EUR 0.8 46.2 8.7 15.5
US
Aurora Innovation Inc
NASDAQ:AUR
8.6B USD 2 882.1 -10.6 -8.5 -8.2
FR
Elis SA
PAR:ELIS
6.1B EUR 1.3 16.3 5.6 14.3
US
IAA Inc
F:3NI
4.9B EUR 2.8 19.8 12.8 16.1
UK
HomeServe PLC
LSE:HSV
4B GBP 2.6 29.9 13.7 21.1
P/S Multiple
Revenue Growth P/S to Growth
US
VSE Corp
NASDAQ:VSEC
Average P/S: 265.6
5.7
18%
0.3
US
Cintas Corp
NASDAQ:CTAS
7.3
8%
0.9
US
Copart Inc
NASDAQ:CPRT
7.5
5%
1.5
AU
Brambles Ltd
ASX:BXB
3.2
6%
0.5
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
4.2
10%
0.4
US
RB Global Inc
F:J1F
4.2
10%
0.4
FR
Spie SA
PAR:SPIE
0.8
5%
0.2
US
Aurora Innovation Inc
NASDAQ:AUR
2 882.1
513%
5.6
FR
Elis SA
PAR:ELIS
1.3
5%
0.3
US
I
IAA Inc
F:3NI
2.8
N/A N/A
UK
HomeServe PLC
LSE:HSV
2.6
8%
0.3
P/E Multiple
Earnings Growth PEG
US
VSE Corp
NASDAQ:VSEC
Average P/E: 86.2
562.8
108%
5.2
US
Cintas Corp
NASDAQ:CTAS
41.9
11%
3.8
US
Copart Inc
NASDAQ:CPRT
22.1
5%
4.4
AU
Brambles Ltd
ASX:BXB
22.6
10%
2.3
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
50
48%
1
US
RB Global Inc
F:J1F
50.6
48%
1.1
FR
Spie SA
PAR:SPIE
46.2
N/A N/A
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -10.6 N/A N/A
FR
Elis SA
PAR:ELIS
16.3
14%
1.2
US
I
IAA Inc
F:3NI
19.8
N/A N/A
UK
HomeServe PLC
LSE:HSV
29.9
22%
1.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
VSE Corp
NASDAQ:VSEC
Average EV/EBITDA: 18.8
53.3
39%
1.4
US
Cintas Corp
NASDAQ:CTAS
27.2
10%
2.7
US
Copart Inc
NASDAQ:CPRT
15.4
5%
3.1
AU
Brambles Ltd
ASX:BXB
16.6
27%
0.6
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
17.3
17%
1
US
RB Global Inc
F:J1F
17.4
17%
1
FR
Spie SA
PAR:SPIE
8.7
N/A N/A
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -8.5 N/A N/A
FR
Elis SA
PAR:ELIS
5.6
6%
0.9
US
I
IAA Inc
F:3NI
12.8
N/A N/A
UK
HomeServe PLC
LSE:HSV
13.7
11%
1.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
VSE Corp
NASDAQ:VSEC
Average EV/EBIT: 26.8
76.9
26%
3
US
Cintas Corp
NASDAQ:CTAS
32.7
10%
3.3
US
Copart Inc
NASDAQ:CPRT
17.4
5%
3.5
AU
Brambles Ltd
ASX:BXB
16.6
10%
1.7
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
28.5
24%
1.2
US
RB Global Inc
F:J1F
28.8
24%
1.2
FR
Spie SA
PAR:SPIE
15.5
N/A N/A
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -8.2 N/A N/A
FR
Elis SA
PAR:ELIS
14.3
10%
1.4
US
I
IAA Inc
F:3NI
16.1
N/A N/A
UK
HomeServe PLC
LSE:HSV
21.1
17%
1.2
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett