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)
$31.54
Method range
$20.89 – $49.75
median $39.11
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 | $31.54 | -21.51% |
| Exit multiple | $20.89 | -48.03% |
| Analyst target | $46.67 | +16.12% |
| Graham number | $49.75 | +23.79% |
- Forward DCF$31.54
- Exit multiple$20.89
- Analyst target$46.67
- Graham number$49.75
Stock price
$40.19
FCF / share (TTM)
$3.86
3Y FCF CAGR
-8.8%
Fair value @ hist. growth
$49.41
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
-11.2%
per year over your projection horizon
Margin of safety 18.7% vs hist-growth DCF
Historical 3Y CAGR
-8.8%
Your model implies
-11.2%
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% |
|---|---|---|---|---|---|
| 5.0% | -10.6% | -11.7% | -12.9% | -14.5% | -16.6% |
| 5.0% | -10.6% | -11.7% | -12.9% | -14.5% | -16.6% |
| 5.5% | -9.2% | -10.1% | -11.2% | -12.5% | -14.1% |
| 6.5% | -6.9% | -7.6% | -8.4% | -9.3% | -10.4% |
| 7.5% | -4.8% | -5.4% | -6.1% | -6.8% | -7.6% |
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
0.19
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