US · VSTS
Vestis Corporation
- Sector
- Industrials · Rental & Leasing Services
- Headquarters
- Roswell, DE 30076
- Website
- vestis.com
Price · as of 2025-10-03
$9.71
Market cap 1.04B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $23.71 | +144.18% |
| Intrinsic Value(DCF) | $3.04 | -68.69% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | — | — |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | |||||
| 2017 | |||||
| 2018 | |||||
| 2019 | |||||
| 2020 | |||||
| 2021 | |||||
| 2022 | $0.49 | $18.68 | |||
| 2023 | $18.76 | $77.33 | $0.00 | $0.00 | $21.37 |
| 2024 | $16.25 | $25.88 | $0.00 | $0.00 | $1.21 |
| 2025 | $7.60 | $23.71 | $0.00 | $0.00 | $0.00 |
AI valuation
Our deep-learning model estimates Vestis Corporation's (VSTS) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $23.71
- Current price
- $9.71
- AI upside
- +144.18%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$3.04
-68.69% upside
Graham-Dodd
—
— upside
Graham Formula
—
— upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| VSTS | Vestis Corporation | $9.71 | 1.04B | +144% | -69% | — | — | -24.89 | 1.16 | 0.37 | 12.52 | — | -3.51 | 26.50% | 2.36% | -1.47% | -4.55% | 2.60% | -1.38% | 1.64 | 0.70 | 2.08 | 0.47 | 7.27 | -29375.00% | -253.00% | -9853.00% | 0.58% | 0.16 | 0.26% | 1.38% | -34.40% | 1.38% | 37.10 | 414.32 | 0.87 | 1.47 |
| ALTG | Alta Equipment Group Inc. | $6.90 | 222.42M | +606% | -56% | — | — | -3.10 | -28.33 | 0.14 | -29.70 | -10.31 | -1.85 | 25.85% | 1.26% | -4.37% | -233.43% | 2.95% | -5.70% | -38.59 | 2.13 | 1.43 | 0.41 | -16.72 | 3010.00% | -217.00% | -34444.00% | 13.24% | 0.07 | 4.19% | 1.20% | -3.70% | 351.03% | 24.58 | 17.28 | 0.31 | 1.49 |
| EH | EHang Holdings Limited | $12.27 | 443.75M | +117% | +2,494% | — | — | -23.64 | 5.68 | 11.74 | -22.15 | -62.36 | 5.70 | 59.20% | -62.25% | -50.37% | -39.30% | -406.23% | -21.05% | 0.24 | -85.32 | 2.89 | 2.56 | 1.84 | 3790.00% | 29402.00% | -22205.00% | 2.19% | 0.34 | 167.86% | 0.00% | 0.00% | 5.94% | -15.77 | 38.16 | 9.81 | 3.80 |
| FIP | FTAI Infrastructure Inc. | $5.81 | 675.09M | +4% | +447% | — | — | -2.81 | -5.00 | 1.46 | 2.00 | — | -1.32 | 0.00% | 0.00% | -51.82% | -119.01% | 0.00% | -6.41% | -0.55 | 0.00 | 0.25 | 0.22 | -1.01 | -1691.00% | 5159.00% | 2029.00% | -16.13% | -0.06 | -12.97% | 1.89% | -5.30% | 258.03% | — | -4.12 | 0.97 | -0.25 |
| LTBR | Lightbridge Corporation | $12.93 | 335.06M | — | — | — | — | -16.23 | 1.57 | — | -5.92 | — | 1.57 | 0.00% | — | — | -16.08% | -2794.43% | -16.00% | 0.00 | — | 239.04 | 238.20 | 10.31 | -123.00% | — | 5043.00% | -4.49% | -16.85 | -1718.19% | 0.00% | 0.00% | 50.94% | -4.99 | -8.11 | — | 224.52 |
| NX | Quanex Building Products … | $20.53 | 943.12M | -2% | -66% | — | — | -3.23 | 1.11 | 0.44 | -19.04 | — | -8.58 | 27.17% | -10.55% | -13.65% | -28.88% | -11.72% | -11.70% | 1.18 | -3.48 | 2.04 | 1.00 | -9.33 | -70333.00% | 4381.00% | 9769.00% | 12.63% | 0.59 | 6.18% | 1.84% | -5.90% | 8.00% | -8.18 | 15.52 | 0.86 | 1.29 |
| RGR | Sturm, Ruger & Company, I… | $37.44 | 596.95M | +3% | -57% | -54% | -68% | 21.78 | 2.08 | 1.24 | 9.38 | — | 2.15 | 21.36% | 5.91% | 5.71% | 9.39% | 11.85% | 7.81% | 0.01 | 310.33 | 4.25 | 2.84 | -0.14 | -3469.00% | -149.00% | 9157.00% | 5.21% | 0.91 | 16.05% | 1.78% | 38.70% | 6.94% | 17.76 | 16.21 | 1.05 | 10.07 |
| RR | Richtech Robotics Inc. Cl… | $2.49 | 457.32M | +1,029% | +18% | -37% | — | -34.35 | 2.02 | 107.82 | -21.77 | -412.14 | 2.09 | 65.19% | -355.68% | -312.27% | -10.17% | -117.73% | -10.04% | 0.00 | -216.19 | 107.45 | 106.69 | 14.34 | 833.00% | 1899.00% | 2485.00% | -2.58% | -3.80 | -92.27% | 0.00% | 0.00% | 32.89% | -16.31 | -20.83 | 58.03 | 112.37 |
| RYI | Ryerson Holding Corporati… | $28.16 | 907.09M | +29% | -61% | — | — | -16.08 | 1.18 | 0.19 | 42.04 | -2.81 | 1.66 | 17.11% | -0.60% | -1.23% | -7.03% | -1.21% | -2.27% | 1.51 | -0.70 | 1.83 | 0.73 | 23.34 | 57308.00% | -60.00% | -6629.00% | 4.01% | 0.13 | 2.03% | 2.72% | -43.70% | 2.72% | -72.72 | 56.13 | 0.44 | 2.87 |
| SNCY | Sun Country Airlines Hold… | $19.68 | 1.05B | +41% | -44% | -36% | -36% | 19.12 | 1.62 | 0.90 | 6.79 | — | 3.06 | 66.93% | 8.93% | 4.69% | 8.83% | 7.62% | 3.19% | 0.95 | 2.73 | 0.82 | 0.64 | 2.22 | 0.00% | 474.00% | -2853.00% | 8.32% | 0.35 | 8.46% | 0.00% | 0.00% | 10.77% | 13.59 | 16.28 | 1.21 | 1.55 |
About Vestis Corporation
Vestis Corporation provides uniform rentals and workplace supplies in the United States and Canada. Its products include uniform options, such as shirts, pants, outerwear, gowns, scrubs, high visibility garments, particulate-free garments, and flame-resistant garments, as well as shoes and accessories; and workplace supplies, including managed restroom supply services, first-aid supplies and safety products, floor mats, towels, and linens. The company serves manufacturing, hospitality, retail, food processing, food service, pharmaceuticals, healthcare, automotive, and cleanroom industries. Vestis Corporation was founded in 1936 and is headquartered in Roswell, Georgia.
- CEO
- James Jay Barber Jr.
- Employees
- 19.6K
- Beta
- 0.95
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($3.04 ÷ $9.71) − 1 = -68.69% (DCF, example).