EN DE

VSE Corporation (VSEC) Fair Value & Analysis

Industrials · US · Market cap $5.7B

VC VSE Corporation logo VSE Corporation VSEC · US
Price$230.90
Fair Value$29.75
Upside-87.1%
Quality29/100
Watch VSE Corporation for free, get notified when fair value or trend changes. Watch for free
Expensive Growth
Thin margins · 4.2% net margin
Low debt · generates free cash flow
0.19% dividend yield
Trails peers (2/15)
Narrow moat 39/100
Evidence: High Range $25.53 – $42.54 Share as image

Fair value as of: Aug 13, 2026

From 23 valuation models · updated today

Share price +10.7% over the past month.

Below-average quality, and screening another 87% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case ($42.54). The favourable scenario is already priced in.
  • Weak quality (29/100) and above fair value at the same time, the margin of safety is missing on both counts.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

$242.60 $32.42 Fair Value $29.75 May 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 13, 2026.

How to read this chart

60‑month range $32.42 – $242.60 · fair‑value band $25.53 – $42.54 · the $230.90 price screens above the $29.75 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Aug 13, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

VSE Corporation (VSEC) currently trades at $230.90, while our model-based Fair Value estimate is $29.75, implying the stock looks roughly 87.1% overvalued today. The Quality Score stands at 29/100 (below-average quality), in the Industrials sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, VSE Corporation generated revenue of $1.2B at a net margin of 4.2%. Revenue grew 26.8% year over year. It earns a return on equity of 3.8%. Net debt stands at $273M. Fundamentals as of Aug 13, 2026

Our scenario range runs from $25.53 (bear case) to $42.54 (bull case); at $230.90, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The last reported earnings sit well below what analysts expect (earnings in transition, for example after write-downs or an earnings dip); whether the stock is cheap or expensive hinges on the expected recovery actually arriving. Read the fair value with that caveat. The share trades about 1% below its 52-week high and 87% above its 52-week low, currently above its 200-day average. For context, the median of 10 Industrials peers we cover trades at -60% fair-value upside, at -87%, VSEC screens richer than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Note: the current price implies far more future growth than the conservative anchors of our models allow (base growth is deliberately capped, we do not regard such extreme rates as sustainable). Our models are not designed for expectations this high; that is why the individual models scatter extremely ($4.45 to $68.72). Read the values as a conservative anchor, not as a price target.
Model Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
Residual Income $37.19 $36.18 $31.14 76
ROIC Compounder $27.77 $33.37 $38.20 72
Gordon GGM $2.59 $5.15 $7.80 70
All 23 models by family
DCF Models
Owner Earnings $21.20 $38.52 $65.02 31
5Y Revenue Exit $18.37 $42.02 $73.65 39
5Y EBITDA Exit $26.44 $57.60 $95.53 41
5Y P/E Exit $10.57 $26.95 $44.89 38
10Y Revenue Exit $8.35 $27.58 $55.90 36
10Y EBITDA Exit $14.68 $38.34 $72.71 37
10Y P/E Exit $4.66 $17.18 $33.79 35
Earnings-Based
Graham-Dodd $12.96 $46.79 $63.08 54
Lynch FV $11.08 $15.82 $20.57 50
PEG = 1.0 $11.08 $15.82 $20.57 46
EPV $27.77 $33.37 $38.20 59
Dividend Discount
Gordon GGM $2.59 $5.15 $7.80 70
DDM Multi-Stage $2.59 $4.45 $5.44 61
Multiples
P/E Multiple $30.03 $40.04 $50.05 63
P/S Multiple $24.31 $32.41 $40.51 58
P/B Multiple $24.31 $32.41 $40.51 55
EV/EBIT $49.10 $68.04 $86.97 53
EV/EBITDA $49.61 $68.72 $87.82 54
EV/Revenue $32.84 $50.22 $67.59 43
Asset-Based
NCAV (Graham) $25.64 $34.36 $51.28 50
Economic Profit
Residual Income $37.19 $36.18 $31.14 76
ROIC Compounder $27.77 $33.37 $38.20 72
Growth Earnings
Growth-Adj P/E $21.05 $30.07 $39.09 68

Widest divergence: Multiples ($40.04) versus Dividend Discount ($4.45). Highest evidence: Residual Income (76).

Notify me when VSEC reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) $1.2B
Revenue growth (YoY) +26.8%
Net margin 4.2%
Return on equity 3.8%
Free cash flow $5.7M FY2025
P/E ratio 79.9
More key figures
Operating margin 11.5%
EPS (TTM) $2.89
Dividend yield 0.2%
EPS growth (YoY) -7.0%
Net debt $273M FY2025

Figures from reported company fundamentals · as of Aug 13, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 29/100

Of which business quality 31 · Market factors (momentum, volatility) 60

Profitability 27
Margins and returns on capital today
Quality Growth 46
Are margins and returns improving?
Cashflow 10
Earnings quality: real cash, not paper profit
Fin. Strength 66
Balance sheet, leverage, solvency risk
Investment 33
Disciplined investing over empire-building
Low Volatility 27
Calm price path (market factor)
Momentum 67
Price trend over the last 3–12 months (market factor)
52W Momentum 85
Distance to the 52-week high (market factor)
Net Issuance 0
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

VSE Corporation engages in providing aviation aftermarket parts distribution and maintenance, repair, and overhaul services for air transportation assets for commercial and government markets.

Full company description

VSE Corporation engages in providing aviation aftermarket parts distribution and maintenance, repair, and overhaul services for air transportation assets for commercial and government markets. It offers its services to global client base of commercial airlines, regional airlines, air cargo transporters, MRO integrators and providers, aviation manufacturers, corporate and private aircraft owners, and fixed-base operators. The company was incorporated in 1959 and is headquartered in Miramar, Florida.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

VSE Corporation reported revenue of $1.1B in FY2025 versus $751M in FY2021, a compound +10.3%/yr. Reported net income was $53.5M in FY2025, compounding +61.0%/yr from FY2021.

Growth Quality 62/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2025)
$1.1B
Latest YoY
+3.0%
Avg. growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+18.4%
Avg. growth/yr (5Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+10.9%
Avg. growth/yr (40Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+6.6%
Revenue +10.3%/yr
FY21 $751M
FY22 $669M
FY23 $860M
FY24 $1.1B
FY25 $1.1B
Net income +61.0%/yr
FY21 $8.0M
FY22 $28.1M
FY23 $39.1M
FY24 $30.5M
FY25 $53.5M
Character of growth · EPS growth decomposed (2014-2025) +0.5 % p.a.
Revenue per share +1.3 pp

of which total revenue +7.1 pp · buybacks/dilution −5.8 pp

EBIT margin +2.4 pp
Tax rate +2.2 pp
Residual (interest, one-offs) −5.3 pp

Absolute contributions in percentage points per year; they sum to the EPS growth rate. Start and end points are 3-year averages (details on hover).

VSEC screens 87% overvalued. Compare with General Electric Company →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "VSE Corporation Fair Value". https://www.fairvalue-calculator.com/stock/VSEC

Recent news

External third-party headlines (Yahoo Finance, Reuters and others), not an editorial selection.

Peer Group

Aerospace & Defense · 225 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 29 · Bottom 25%
Fair Value upside −87% · Bottom 25%
Return on equity (TTM) 4% · Below median
Return on assets 3% · Below median
Net margin (TTM) 4% · Below median
Operating margin (TTM) 11% · Above median
Revenue growth 27% · Top 25%
Dividend yield (TTM) 0.2% · Bottom 25%
Debt / equity 0.20× · Higher than median

Valuation Multiples vs Aerospace & Defense median · lower = cheaper

P/E (TTM) 79.9× · Pricier than 75% of peers
P/B 3.98× · Pricier than median
P/S (TTM) 4.85× · Pricier than median
P/FCF 1,002.3× · Pricier than 75% of peers
EV/EBITDA 33.0× · Pricier than 75% of peers
PEG 3.00× · Pricier than 75% of peers

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 0 · sector 0
FUTURE 100 · sector 50
PAST 15 · sector 39
HEALTH 90 · sector 94
DIVIDEND 4 · sector 15

VALUE 0: the price sits above our fair-value range.

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

Weapons Defense

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Aerospace & Defense stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).

Stock Price Fair Value vs Fair Value
General Electric Company GE $365.33 $116.71 -68%
RTX Corporation RTX $222.76 $88.37 -60%
Airbus SE 1AIR €213.05 €86.20 -60%
The Boeing Company BA $231.20 $49.09 -79%
China CSSC Holdings 600150 ¥33.89 ¥21.90 -35%
HD Hyundai Heavy Industries Co 329180 496,000 KRW 272,966 KRW -45%
Hanwha Aerospace Co 012450 1,156,000 KRW 573,468 KRW -50%
ASELSAN Elektronik Sanayi ve Ticaret Anonim Sirketi ASELS 346.75 TRY 130.70 TRY -62%
Saab AB SAABB kr 680.10 kr 212.84 -69%
Kongsberg Gruppen ASA KOG kr 330.10 kr 101.07 -69%

Compare VSE Corporation with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Industrials stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued High-Quality StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is VSE Corporation (VSEC) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of $29.75 versus a price of $230.90, about −87% (overvalued).
What is the fair value of VSEC?
Our model-based fair value for VSE Corporation is $29.75 (as of Aug 13, 2026), built from audited fundamentals. The current price is $230.90.
What is the quality score of VSEC?
VSE Corporation has a Quality Score of 29/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of VSE Corporation (VSEC)?
VSE Corporation reported trailing-twelve-month revenue of about $1.2B (latest available figure, as of Aug 13, 2026).
What is the net profit margin of VSEC?
The net profit margin of VSE Corporation is about 4.2%, meaning it keeps roughly 4.2% of revenue as net income. Based on the latest reported figures.
Does VSE Corporation pay a dividend?
VSE Corporation currently shows a dividend yield of about 0.22% relative to its recent price (as of Aug 13, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track VSE Corporation and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.