Versant Media Group, Inc. (VSNT) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Versant Media Group, Inc. stock $101, price $33.69, upside +200.0%, quality 69 out of 100. Rating: strongly undervalued. Calculated from audited financials with 22 of our 26 valuation models and 37 quality factors, updated daily.
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year. As of Nov 7, 2026.
How to read this chart
11‑month range $26.54 – $45.93 · fair‑value band $73.80 – $129.82 · the $33.69 price screens below the $101.07 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 7, 2026.
Follow Versant Media Group in your weekly email
Every Wednesday you see whether Versant Media Group is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
Versant Media Group, Inc. engages in the media and entertainment business in the United States. It produces, licenses, and acquires content that is distributed through various outlets, including networks and digital platforms.
Show moreShow less
The company delivers news, sports and entertainment content through its portfolio of brands, which includes MS NOW, CNBC, USA Network, Golf Channel, GolfNow, SportsEngine, E!, SYFY, Oxygen True Crime, Fandango, and Free TV Networks.
The company serves political news and opinion, business news and personal finance, golf and athletics participation, and sports and genre entertainment markets through television networks and digital platforms. The company was incorporated in 2025 and is based in New York, New York.
Versant Media Group, Inc. was formerly a subsidiary of Comcast Corporation.
Stock analysis
Versant Media Group, Inc. (VSNT) currently trades at $33.69, while our model-based Fair Value estimate is $101.07, implying the stock looks roughly 67% undervalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of $153.64 per share, and 21 of the 22 models we run sit above the $33.69 price.
Bear case: the Earnings-Based group reads lowest at $67.06, and 1 of the 22 models stay below the price. Data coverage for this calculation is low.
Scenario range: $73.80 (bear) to $129.82 (bull), the price of $33.69 sits below it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 69/100 (solid quality), in the Communication Services sector.
Weak Growth: Revenue is shrinking: the last year, the last three and the last five years are all negative.
Versant Media Group, Inc. reported revenue of $6.7B in FY2025 versus $7.8B in FY2022, a compound −5.1%/yr. Reported net income was $930M in FY2025, compounding −19.2%/yr from FY2022.
Key figures
Market cap $4.8B Mid · P/E ratio 6.6 · P/S ratio 0.73 · EPS (TTM) $5.10 · Dividend yield 3.3% · Net margin 11.1% · Return on equity 7.9% · Return on assets (EBIT) 13.7% (3-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 47 out of 100 (low confidence).
What moves the price
For context, the median of 10 Communication Services peers we cover trades at −13% fair-value upside, at 200%, VSNT screens cheaper than that median.
Fair Value models
Bear$73.80Fair Value $101.07Bull$129.82
Price $33.69 · Upside +200.0%
Capped: our models arrive at a very high value here. We deliberately show a more cautious Fair Value.
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models. Based on fiscal year 2025 figures (about 10 months old). Earnings retained since then ($3.41 per share) are deliberately not added.Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Coverage ⓘCoverage = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
In the last 6 months, no officer or director bought or sold shares on the open market.
BuyLeonard PotterDirector13,500 shares at $37.81$510,475Mar 13, 2026
BuyGerald L HassellDirector10,000 shares at $36.07$360,700Mar 9, 2026
BuyMichael Aaron ConwayDirector1,350 shares at $36.14$48,789Mar 9, 2026
BuyDavid C NovakDirector143,000 shares at $36.85$5.3MMar 5, 2026
Plus 10 other filings such as grants, option exercises or tax withholding. They are not market purchases or sales.
Sales are often planned (taxes, diversification, 10b5-1 plans). Purchases with their own money are seen as the stronger sign. For information only: not part of the quality score or Fair Value.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.40/100
Revenue is shrinking: the last year, the last three and the last five years are all negative.
Revenue growth 1 year
−5.3%
Revenue growth 3 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
−5.1%
’22
’23
’24
’25
What shareholders gained per year (last 3 years) ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 3 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate. Basis: adjusted.
−13.0%
Earnings growth per share plus dividend.
Earnings per share, growth per year−16.3%
Dividend (yield on the price)3.3%
Profit margin 2022 to 2025 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.31% → 21%
Growth Forecast
Little optimism in the price
The price assumes less growth than the company has delivered so far and less than analysts expect.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
−24.5%
The company could shrink this much every year for the next five years and today's price would still be justified.
What forecasts expect ⓘAnalysts publish sales forecasts for the next two fiscal years. For the years after that, growth slows evenly to 2 % a year by year ten (2 % is the long-run rate our models use). Projected years are marked as such.
−2.6%
Yearly sales growth analysts expect, extended to five years.
After inflation (USA: IMF forecast 2.4% a year to 2030, 3.1% from 2016 to 2025) that is about −26.2% a year for the price and −4.8% for the forecasts.
AI conclusion: The business gains from extending its libraries into new free ad-supported streaming channels beyond cable, yet limited public signals prevent confirmation of durable advantages or pricing power.
Main risk: Pressure on carriage fees from the linear networks could reduce revenue from traditional cable distribution as reach shifts to streaming platforms.
Versant is launching four new free ad-supported channels on Prime Video and Roku using libraries from CNBC, Oxygen and E!, bringing its FAST portfolio to thirteen. This extends its reach beyond traditional cable distribution into growing non-pay-TV audiences. Will the incremental ad revenue from these platforms more than offset any pressure on carriage fees from the linear networks?
Compare Versant Media Group, Inc. with another stock
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer GroupⓘHow this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.Entertainment · 221 stocks
Beats the industry median on 13/15 measures
Overall it ranks above its industry peers.
Valuation
Quality Score69 · Top 25%
Fair Value upside+200.0% · Top 25%
Profitability
Return on equity (12 months)7.9% · Above median
Return on assets7.5% · Top 25%
Net margin (12 months)11.1% · Top 25%
Operating margin (12 months)6.9% · Above median
Growth and dividend
Revenue growth (quarter YoY)−4.1% · Below median
Dividend yield (12 months)3.3% · Above median
Balance sheet
Debt / equity0.10× · Above median
Valuation Multiplesvs Entertainment median · lower = cheaper
For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.
Cite: Fair Value Calculator (2026). "Versant Media Group, Inc. Fair Value". https://www.fairvalue-calculator.com/stock/VSNT
Frequently asked questions
Is Versant Media Group, Inc. (VSNT) overvalued or undervalued?
As of Nov 7, 2026, our model estimates a fair value of $101.07 versus a price of $33.69, about +200% upside (undervalued).
What is the fair value of VSNT?
Our model-based fair value for Versant Media Group, Inc. is $101.07 (as of Nov 7, 2026), built from audited fundamentals. The current price: $33.69.
What is the quality score of VSNT?
Versant Media Group, Inc. has a Quality Score of 69/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for Versant Media Group, Inc. (VSNT)?
Our model-based price target is the fair value of $101.07 (as of Nov 7, 2026) from 22 valuation models. Cautious scenario $73.80, optimistic scenario $129.82. It is a calculation from audited fundamentals, not an analyst target.
What is the Versant Media Group, Inc. stock forecast for 2026?
Our models put fair value at $101.07, about +200% upside versus a price of $33.69 (undervalued). Cautious scenario $73.80, optimistic scenario $129.82. The calculation is refreshed regularly with new filings.
What is the revenue of Versant Media Group, Inc. (VSNT)?
Versant Media Group, Inc. reported trailing-twelve-month revenue of about $6.5B (latest available figure, as of Nov 7, 2026).
Does Versant Media Group, Inc. pay a dividend?
Versant Media Group, Inc. currently shows a dividend yield of 3.34% relative to its recent price (as of Nov 7, 2026).
How much is the dividend of Versant Media Group, Inc. (VSNT) and when is the ex-dividend date?
Versant Media Group, Inc. pays a dividend of $1.13 per share a year, a dividend yield of 3.3%. The next ex-dividend date is Jan 4, 2027. The payout ratio is 22.1% of earnings. Free cash flow covers the dividend 12.10 times. Our assessment: Well covered. A low payout and the dividend is fully funded by free cash flow, a comfortable, sustainable dividend.
What growth is priced into Versant Media Group, Inc. (VSNT)?
For today's price to be fair in a discounted-cash-flow model, Versant Media Group, Inc. would have to grow free cash flow by -24.5 % per year for five years (discount rate 9.7 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 3 years revenue grew -5.1 % per year. As of Nov 7, 2026.
What discount rate (WACC) does the fair value of VSNT use?
Our models discount Versant Media Group, Inc. at 9.7 %: a base by market capitalisation (mid), country premium for USA. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For Versant Media Group, Inc. that is -24.5 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (9.7 %) and the same formula as our fair value.
How much growth has Versant Media Group, Inc. (VSNT) delivered so far?
Over the past 3 years revenue at Versant Media Group, Inc. grew -5.1 % a year. The price currently implies free-cash-flow growth of -24.5 % per year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of Versant Media Group, Inc. (VSNT) growing?
The median revenue growth in the sector is +3.8 % a year. That is the yardstick for the growth priced into Versant Media Group, Inc. (-24.5 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Versant Media Group, Inc. (VSNT)?
The free-cash-flow yield on the price is 38.78 %: that much free cash flow Versant Media Group, Inc. produces per unit of market value. When it exceeds the discount rate of our models (9.7 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Versant Media Group, Inc. (VSNT)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Versant Media Group, Inc. it is $101.07 per share (as of Nov 7, 2026), against a price of $33.69. It is the blended result of 22 valuation models in 7 families (DCF Models, Earnings-Based, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is Versant Media Group, Inc. stock overvalued or undervalued in 2026?
As of Nov 7, 2026, VSNT trades below its calculated fair value: price $33.69, fair value $101.07, a gap of about +200% (undervalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of VSNT?
No. The price is what the market pays today ($33.69); the fair value is what the company's own numbers justify ($101.07). For Versant Media Group, Inc. the two are $67.38 per share apart. That gap is exactly why we show both numbers side by side.
How much is Versant Media Group, Inc. worth?
The market values Versant Media Group, Inc. at about $4.8B (market capitalisation, as of Nov 7, 2026). Per share that is $33.69; our models calculate a fair value of $101.07 per share.
What do the bullish and bearish scenarios say about VSNT?
Our models span a range for Versant Media Group, Inc.: cautious scenario $73.80, base $101.07, optimistic $129.82 per share (as of Nov 7, 2026, price $33.69). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of VSNT?
Versant Media Group, Inc. trades at a price-to-earnings ratio of 6.6 (as of Nov 7, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of $101.07 is built from several models across several years. Other multiples: PEG 0.6, P/B 0.5, P/S 0.7, EV/EBITDA 2.8.
What is the PEG ratio of VSNT?
The PEG ratio of Versant Media Group, Inc. is 0.64 (P/E divided by earnings growth, as of Nov 7, 2026). That is below 1, so growth is priced more cheaply than the earnings multiple alone suggests.
How solid is the balance sheet of Versant Media Group, Inc. (VSNT)?
Balance-sheet figures for Versant Media Group, Inc. (as of Nov 7, 2026): return on equity 7.9%, debt of 0.10 per unit of equity. They feed the Quality Score of 69/100, which measures business quality independently of the share price.
Which stocks are comparable to Versant Media Group, Inc.?
From the same area (Communication Services) we also value Netflix, Inc, The Walt Disney Company, Live Nation Entertainment, Inc, TKO Group, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Versant Media Group, Inc. stock attractive at the current price?
The data as of Nov 7, 2026: price $33.69, calculated fair value $101.07 (+200%), Quality Score 69/100, from 22 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of VSNT calculated?
We run Versant Media Group, Inc. through 22 models from 7 families: DCF Models, Earnings-Based, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of $101.07 builds on their evidence-weighted average, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 13.3% above its aggregate fair value. Versant Media Group, Inc. currently trades 67% below its own fair value, and the market average says nothing about that. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of Versant Media Group, Inc. (VSNT)?
The closing price on Nov 6, 2026 was $33.69. Our model-based fair value is $101.07, about +200% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Versant Media Group, Inc. right now?
The price is below even our cautious bear case ($73.80). The market is more pessimistic than our downside scenario. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution. Solid quality (69/100) at a price below fair value, the discount is the argument here, not the business quality.
Key figures of Versant Media Group, Inc.
How large is the market capitalisation of Versant Media Group, Inc. (VSNT)?
The market capitalisation of Versant Media Group, Inc. is $4.8B. The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of Versant Media Group, Inc. (VSNT)?
The price-to-sales ratio of Versant Media Group, Inc. is 0.73 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Versant Media Group, Inc. (VSNT)?
Earnings per share at Versant Media Group, Inc. are $5.10 (price ÷ EPS = P/E 6.6). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Versant Media Group, Inc. (VSNT)?
The dividend yield of Versant Media Group, Inc. is 3.3% (payout 22.1%). Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of Versant Media Group, Inc. (VSNT)?
The net margin of Versant Media Group, Inc. is 11.1% (last twelve months). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of Versant Media Group, Inc. (VSNT)?
The return on equity (ROE) of Versant Media Group, Inc. is 7.9% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of Versant Media Group, Inc. (VSNT)?
On an EBIT basis the return on assets of Versant Media Group, Inc. is 13.7% (avg 3y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of Versant Media Group, Inc. (VSNT)?
The operating margin of Versant Media Group, Inc. is 6.9% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Versant Media Group, Inc. (VSNT)?
Revenue at Versant Media Group, Inc. is growing −4.1% versus a year earlier (3y avg −5.1%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at Versant Media Group, Inc. (VSNT)?
Earnings per share at Versant Media Group, Inc. are growing −38.7% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Versant Media Group, Inc. (VSNT) carry?
The net debt of Versant Media Group, Inc. is $928M (fiscal year 2025, ≈ 0.5 yrs of FCF). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch Versant Media Group, Inc. in the live analysis
One click puts Versant Media Group, Inc. on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Thin data
Nov 7, 2026