Versant Media Group, Inc. Class A (VSNT) Fair Value 2026 — DCF & Multi-Method Analysis | EvidInvest | EvidInvest

VSNT — Fair Value Analysis

Versant Media Group, Inc. Class A

Current: $39.23Undervalued

Fair Value Range

Bear Case (25th pct.)

$90.89

131.7% vs price

Base Case (Median)

$94.26

140.3% vs price

Bull Case (75th pct.)

$140.95

259.3% vs price

$90.89$94.26$140.95

◇ = Current price | |Bear |Base | Bull

Method Breakdown

Method	Est. Value	vs Price	Weight
DCF (Discounted Cash Flow)	$96.54	146.1%	High (40%)
PE Comparable	$85.89	118.9%	Medium (25%)
Graham Number	$91.98	134.5%	Low (10%)
EV/EBITDA	$155.75	297.0%	Medium (20%)
EV/FCF	$314.26	701.1%	Medium (20%)
Earnings Power Value	$90.53	130.8%	Medium (50%)

Interpretation

Based on 6 out of 8 methods, VSNT appears undervalued at the current price of $39.23. The base case fair value of $94.26 implies 140.3% upside.

Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.