AlphaMadera's AlphaVal page computes Versant Media Group, Inc. Class A's fair value using a multi-method blend (DCF, comparable-multiples, and Graham-style intrinsic value), then compares it to the current market price to flag VSNT as undervalued, fairly valued, or overvalued.

What is Versant Media Group, Inc. Class A's fair value?

Fair value for VSNT is a model output combining discounted cash flow projections, peer-group multiples, and a Graham number floor. The live AlphaVal page shows the blended fair value alongside each method's individual estimate.

How does AlphaMadera value VSNT?

AlphaVal uses three primary techniques: a five-year discounted-cash-flow projection with terminal multiple, peer-group multiple analysis (P/E, EV/EBITDA, P/S), and Graham's defensive-investor intrinsic-value formula. Inputs come from VSNT's most recent reported fundamentals.

VSNT - Versant Media Group, Inc. Class A

Price: -- -- | CONSENSUS: Hold DETAILS | PRICE TARGET: $46.67 DETAILS

AlphaVal

Deterministic, archetype-aware fair value

Distressed or Transitioning 75% confidence

Primary model: Current FCF × Depressed Multiple

Valuation Signal Undervalued Strong

Trading 51.0% below fair value

Current Price $35.30

Bear Case $45.88 30.0% upside ($45.88 - $35.30) / $35.30 = 30.0% FCF continues to decline, 4x multiple

Fair Value $72.10 104.2% upside ($72.10 - $35.30) / $35.30 = 104.2% Current FCF stabilizes, 6x multiple

Bull Case $98.32 178.5% upside ($98.32 - $35.30) / $35.30 = 178.5% Credible recovery, multiple re-rates to 8x

Adjust Assumptions

FCF Multiple

6.0x

Key Value Driver

Whether the core business model is intact or structurally impaired

Implied Market Multiple 3.2x

Plain-Language Summary

Stock is 40% below 52-week high. Using current FCF at a 6x depressed multiple, base-case value is $72.10. Wide scenario range: $45.88–$98.32.

Warnings

⚠ Don't assume past cash flow levels will return — the company's troubles may have permanently reduced its ability to generate profits.

⚠ A stock can look cheap on paper and still lose half its value if the underlying business is permanently damaged.

ℹ The wide range between our best and worst cases is intentional — pretending to know a precise value for a troubled company would be misleading.

Key Risks

Bullish DCF projections are fundamentally unknowable for distressed companies
M&A speculation can floor the stock above intrinsic value temporarily
Management credibility is a key input — new CEO expands the bull case