Versant Media Group, Inc. (VSNT)
Television Broadcasting Stations · Communication Services · $5.7B
Intrinsic Value (Consensus)
$38.60
Current Price
$39.80
Margin of Safety
-3%
3% Above Intrinsic Value
Value: $39
Price: $40
Valuation Model Estimates
Current Price: $39.80
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%.
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
Data last updated: 2026-06-12
Source: Yahoo Finance