DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

Versant Media Group, Inc. Class A (VSNT)

Communication Services | Entertainment

Today's Price

$31.42

Today's Fair Value

$17.96 -42.84%

Margin of Safety

-74.94%

Projected Value (5Y)

$28.93 -7.92%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Adjusted Free Cash Flow Growth Rate

Regression: -9.06% | CAGR (5y): -9.04%

Diluted Shares Growth Rate

Regression: 0% | CAGR (5y): 0%

Dividend Growth Rate

Regression: 0% | CAGR (5y): 0%

Exit Price Multiple

Capped at 30.00x (Historical 5y: 2.95x)

Discount Rate