Switch theme
Sign up to access all valuation multiples
VSE Corp is a diversified aftermarket products and services company providing repair services, parts distribution, logistics, supply chain management, and consulting services for land, sea, and air transportation assets to commercial and government markets. Its operations include supply chain management solutions, parts supply and distribution, and maintenance, repair, and overhaul (MRO) services for vehicle fleet, aviation, maritime and other customers. Its reportable segments are; Aviation and Fleet. The majority of the revenue for the company is generated from the Aviation segment which is a provider of aftermarket parts distribution and MRO services for components and engine accessories supporting commercial, business, and general aviation operators.
1959
1.4K+
LTM Revenue $1.1B
LTM EBITDA $143M
$2.6B
Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.
VSE has a last 12-month revenue of $1.1B and a last 12-month EBITDA of $143M.
In the most recent fiscal year, VSE achieved revenue of $1.1B and an EBITDA of $110M.
VSE expects next 12-month revenue of XXX and NTM EBITDA of XXX
See VSE valuation multiples based on analyst estimates| FY 2023 | FY 2024 | FY 2025 | LTM | NTM | |
|---|---|---|---|---|---|
| Revenue | $860M | $1.1B | XXX | XXX | XXX |
| Gross Profit | $60.3M | $95.6M | XXX | XXX | XXX |
| Gross Margin | 7% | 9% | XXX | XXX | XXX |
| EBITDA | $111M | $110M | XXX | XXX | XXX |
| EBITDA Margin | 13% | 10% | XXX | XXX | XXX |
| Net Profit | $28.1M | $39.1M | XXX | XXX | XXX |
| Net Margin | 3% | 4% | XXX | XXX | XXX |
| Net Debt | $286M | $422M | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of April 24, 2025, VSE's stock price is $105.
VSE has current market cap of $2.2B, and EV of $2.6B.
See VSE trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $2.6B | $2.2B | XXX | XXX | XXX | XXX | $3.22 |
Sign up to access valuation multiples like growth-adjusted P/E, next 12-month EV/Revenue, EBITDA multiples by industry and many more
Sign UpAs of April 24, 2025, VSE has market cap of $2.2B and EV of $2.6B.
VSE's trades at 2.4x LTM EV/Revenue multiple, and 18.3x LTM EBITDA.
Analysts estimate VSE's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See valuation multiples for VSE and 10K+ public comps| FY 2024 | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|
| EV | $2.6B | XXX | XXX | XXX |
| EV/Revenue | 2.4x | XXX | XXX | XXX |
| EV/EBITDA | 23.9x | XXX | XXX | XXX |
| P/E | 141.9x | XXX | XXX | XXX |
| P/E/Growth | 0.9x | XXX | XXX | XXX |
| EV/FCF | -50.9x | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Access all public comps and forward-looking valuation multiples like EV/Revenue in 2025, based on equity research analyst estimates.
Sign UpVSE's NTM/LTM revenue growth is 4%
VSE's revenue per employee for the last fiscal year averaged $0.8M, while opex per employee averaged $10K for the same period.
Over next 12 months, VSE's ratio of sales and marketing spend to revenue is estimated to be XXX , while its R&D spend to revenue to be XXX .
Analysts estimate VSE's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See operational valuation multiples for VSE and other 10K+ public comps| FY 2024 | NTM | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|---|
| Revenue Growth | 26% | XXX | XXX | XXX | XXX |
| EBITDA Margin | 10% | XXX | XXX | XXX | XXX |
| EBITDA Growth | -1% | XXX | XXX | XXX | XXX |
| Rule of 40 (SaaS-only) | 14% | XXX | XXX | XXX | XXX |
| Revenue per Employee | $0.8M | XXX | XXX | XXX | XXX |
| Opex per Employee | $10K | XXX | XXX | XXX | XXX |
| S&M Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
| G&A Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
| R&D Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
| Opex to Revenue | 1% | XXX | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Benchmark public comps and private revenue and EBITDA valuation multiples across GRC software, cloud infrastructure, DevOps, online marketplaces and so much more!
| EV/Revenue | EV/EBITDA | |||||
|---|---|---|---|---|---|---|
| 2025E | 2026E | 2027E | 2025E | 2026E | 2027E | |
| Abu Dhabi Aviation | XXX | XXX | XXX | XXX | XXX | XXX |
| Ferrovial | XXX | XXX | XXX | XXX | XXX | XXX |
| Athens International | XXX | XXX | XXX | XXX | XXX | XXX |
| Airports Of Thailand | XXX | XXX | XXX | XXX | XXX | XXX |
| GMR Airports | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc.
VSE acquired XXX companies to date.
Last acquisition by VSE was XXXXXXXX, XXXXX XXXXX XXXXXX . VSE acquired XXXXXXXX for XXX (EV/Revenue multiple of XXX ).
See M&A valuation multiples| Acquired Company | EV | EV/Revenue | EV/EBITDA |
|---|---|---|---|
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
Sign up to see revenue and EBITDA valuation multiples for 60K+ M&A deals.
Sign Up| When was VSE founded? | VSE was founded in 1959. |
| Where is VSE headquartered? | VSE is headquartered in United States of America. |
| How many employees does VSE have? | As of today, VSE has 1.4K+ employees. |
| Who is the CEO of VSE? | VSE's CEO is Mr. John A. Cuomo. |
| Is VSE publicy listed? | Yes, VSE is a public company listed on NAS. |
| What is the stock symbol of VSE? | VSE trades under VSEC ticker. |
| When did VSE go public? | VSE went public in 1995. |
| Who are competitors of VSE? | Similar companies to VSE include e.g. Abu Dhabi Aviation, Ferrovial, Athens International, Airports Of Thailand. |
| What is the current market cap of VSE? | VSE's current market cap is $2.2B |
| What is the current revenue of VSE? | VSE's last 12-month revenue is $1.1B. |
| What is the current EBITDA of VSE? | VSE's last 12-month EBITDA is $143M. |
| What is the current EV/Revenue multiple of VSE? | Current revenue multiple of VSE is 2.4x. |
| What is the current EV/EBITDA multiple of VSE? | Current EBITDA multiple of VSE is 18.3x. |
| What is the current revenue growth of VSE? | VSE revenue growth between 2023 and 2024 was 26%. |
| Is VSE profitable? | Yes, VSE is EBITDA-positive (as of the last 12 months). |
Get access to always up-to-date, precisely categorized 70K+ public and private valuation multiples, across tech and beyond.
