/
DCF Valuation
Base-case fair value
$162.83
Intrinsic $217.11 · 25% MOS
Current price: $38.21
Base-case summary
Our base-case DCF for Versant Media Group, Inc. (VSNT) projects 10 years of free cash flow growth at 2.0% for years 1–5 and 1.0% for years 6–10, anchored to a default 8% growth assumption, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $1.9B in trailing free cash flow, this produces an intrinsic value of $217.11 per share. A 25% safety margin gives a fair value of $162.83, suggesting the stock is currently 326% undervalued against the $38.21 market price.
See 3 scenarios side by side
Conservative, Base, and Optimistic fair values, plus the sensitivity matrix and FCF history. Free account.
Model inputs
TTM Free Cash Flow
$1.9B
Cash & equivalents
$55M
Total debt
$983M
Shares outstanding
144M