US · VSNT
Versant Media Group, Inc. Class A
- Sector
- Industrials · Advertising Agencies
- Headquarters
- Englewood Cliffs, NJ 07632
- Website
- versantmedia.com
Price · as of 2024-12-31
$40.83
Market cap 4.82B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | — | — |
| Intrinsic Value(DCF) | — | — |
| Graham-Dodd Method(GD) | $58.81 | +44.04% |
| Graham Formula(GF) | $23.74 | -41.86% |
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 |
|---|---|---|---|---|---|
| 2010 | |||||
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | |||||
| 2017 | |||||
| 2018 | |||||
| 2019 | |||||
| 2020 | |||||
| 2021 | |||||
| 2022 | |||||
| 2023 | |||||
| 2024 | $58.81 | $23.74 |
AI valuation
Our deep-learning model estimates Versant Media Group, Inc. Class A's (VSNT) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- —
- Current price
- $40.83
- AI upside
- —
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
—
— upside
Graham-Dodd
$58.81
+44.04% upside
Graham Formula
$23.74
-41.86% 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 |
| VSNT | Versant Media Group, Inc.… | $40.83 | 4.82B | — | — | +44% | -42% | — | — | — | — | — | — | 56.54% | 23.55% | 15.39% | 12.21% | 11.02% | 10.86% | 0.00 | 8.62 | 2.23 | 2.12 | 0.00 | -2939.00% | -513.00% | -906.00% | — | 3.75 | 19.32% | — | 0.00% | — | — | — | — | — |
About Versant Media Group, Inc. Class A
Versant Media Group, Inc. operates as an industry media and entertainment business that operates in four core markets: political news and opinion, business news and personal finance, golf and athletics participation and sports and genre entertainment. It also serves on markets primarily through a strong portfolio of brands comprised of renowned networks and complementary digital platforms. The company was founded on May 1, 2025 and is headquartered in Englewood Cliffs, NJ.
- CEO
- Mark H. Lazarus
- Employees
- 0
- Beta
- 0.00
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as (— ÷ $40.83) − 1 = — (DCF, example).