Versant Media Group, Inc. (VSNT)
Television Broadcasting Stations · Communication Services · $5.5B
Intrinsic Value (Consensus)
$38.60
Current Price
$38.63
Margin of Safety
-0.1%
0.1% Above Intrinsic Value
Value: $39
Price: $39
Valuation Model Estimates
Current Price: $38.63
DCF (Discounted Cash Flow)
$203.53
Graham Number
$56.69
Earnings Power Value
$19.32
Relative Value (P/E)
$39.80
Dividend Discount Model
$7.08
Consensus Value
$38.60
Model Assumptions
Discount Rate
10.3%
Growth Rate
5.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Health Score
C
55
Profitability
15/25
Strength
24/25
Valuation
12/25
Growth
4/25
Financial Health Signals
Declining revenue — top line is shrinking
Low debt — conservative balance sheet
High free cash flow yield (33.5%) — generating lots of cash relative to price
Key Financials
- EPS (TTM)
- $1.99
- EPS (Forward)
- $2.09
- Book Value
- $71.77
- P/E Ratio
- 20.0
- Forward P/E
- 19.0
- PEG Ratio
- —
- ROE
- 9.0%
- Debt/Equity
- 29%
- Revenue Growth
- -5.3%
- Earnings Growth
- 5.0%
- Dividend Yield
- 0.9%
- Beta
- 1.00
Similar Stocks (Communication Services)
ARENThe Arena Group Hold...
$33.35+300%
CHTRCHARTER COMMUNICATIO...
$459.57+264%
UNITUniti Group Inc.
$36.87+199.8%
ACCSACCESS Newswire Inc.
$15.42+165.4%
LBRDKLiberty Broadband Co...
$84.82+155.4%
Data last updated: 2026-06-16
Source: Yahoo Finance