Fair value (multi-method)
Four independent methods triangulate what VSNT is worth. The headline is the Forward-DCF intrinsic value at a normalized growth rate; the margin of safety compares it to the current price.
Estimated fair value (Forward DCF)
$24.66
Method range
$18.00 – $50.15
median $34.33
Valuation methods
Each method’s implied fair value per share and its upside versus the current price. Missing methods (no analyst coverage, negative earnings, etc.) are shown as “—”.
| Method | Fair value | Upside vs price |
|---|---|---|
| Forward DCF | $24.66 | -31.86% |
| Exit multiple | $18.00 | -50.27% |
| Analyst target | $44.00 | +21.58% |
| Graham number | $50.15 | +38.57% |
- Forward DCF$24.66
- Exit multiple$18.00
- Analyst target$44.00
- Graham number$50.15
Stock price
$36.19
FCF / share (TTM)
$3.89
3Y FCF CAGR
-8.8%
Fair value @ hist. growth
$35.12
This analysis is for informational purposes only and is not financial advice. Scenario prices and DCF-style figures depend on your assumptions and data from public filings and estimates. They are not forecasts of future returns.
Implied FCF growth
-8.4%
per year over your projection horizon
Margin of safety -3.0% vs hist-growth DCF
Historical 3Y CAGR
-8.8%
Your model implies
-8.4%
Analyst consensus is EPS-only — no comparable FCF / share estimate to show on this basis.
Model inputs
Move sliders to test how the reverse DCF reacts. Historical-growth markers show where the company has actually grown over the last cycle.
Undiscounted FCF per share over 10 years at -9% annual growth.
Sensitivity — implied growth vs your assumptions
Each cell shows the per-share growth rate the market would need to justify the current price at that combination of discount rate (rows) and terminal growth (columns). Your selected inputs are highlighted.
| Row axis: discount rate. Column axis: terminal growth.Terminal g →↓ Discount | 1.5% | 2.0% | 2.5% | 3.0% | 3.5% |
|---|---|---|---|---|---|
| 5.1% | -11.6% | -12.6% | -13.8% | -15.2% | -17.1% |
| 6.1% | -9.2% | -10.0% | -10.8% | -11.8% | -13.0% |
| 7.1% | -7.1% | -7.7% | -8.4% | -9.2% | -10.0% |
| 8.1% | -5.2% | -5.7% | -6.3% | -6.9% | -7.6% |
| 9.1% | -3.5% | -3.9% | -4.4% | -4.9% | -5.5% |
Historical multiples
Each bar is the trailing five-year range (low left, high right). Filled portion runs from low to today; the dot marks today; the small tick marks the five-year median. Low, median, and high are listed under each bar.
PEG
0.08
Low vs growth
Net debt
$928M
Total debt − cash
Beta
0.49
Vs market benchmark
Frequently asked questions
Versant Media Group, Inc. Class A (VSNT) Key Financials
Charts, filings, and peer comparison for every metric
Explore more
Deep-dives across the income statement, cash flow, capital return, and valuation
How this company returns cash to shareholders — buybacks, dividends, and stock splits.