DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

VSE Corporation (VSEC)

Industrials | Aerospace & Defense

Today's Price

$147.83

Today's Fair Value

$51.52 -65.15%

Margin of Safety

-186.94%

Projected Value (5Y)

$82.97 -43.87%

Dividends Paid (5Y)

$2.29

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 7.36% | CAGR (5y): 17.19%

Diluted Shares Growth Rate

Regression: 6.25% | CAGR (5y): 13.97%

Dividend Growth Rate

Regression: 9.12% | CAGR (5y): 2.13%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 22.01x)

Discount Rate