Valuation Versant Media Group, Inc.

Stocks

Market Closed - Nasdaq Other stock markets 01:30:00 16/06/2026 am IST			5-day change	1st Jan Change
38.94 ^USD	-3.92%		-6.08%	-13.47%

02/06	Versant Media Group, Inc. Presents at 2026 Evercore Global TMT Conference, Jun-02-2026 09:10 AM
02/06	Gammagrl, LLC announced that it has received $19.999999 million in funding from Versant Media Group, Inc.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2025	2026	2027	2028
Market Cap ¹	6,559	5,735	-	-
Change	-	-12.56%	-	-
Enterprise Value (EV) ¹	7,487	7,443	7,355	7,078
Change	-	-0.59%	-1.18%	-3.77%
P/E Ratio	-	9.62x	5.6x	5.76x
PBR	-	0.71x	0.63x	0.57x
PEG	-	-	0.1x	-2.12x
Capitalization / Revenue	0.98x	0.9x	0.94x	0.96x
EV / Revenue	1.12x	1.16x	1.2x	1.19x
EV / EBITDA	3.43x	3.79x	4.21x	4.42x
EV / EBIT	5.33x	7.44x	4.97x	4.5x
EV / FCF	4.04x	6.1x	7.49x	8.01x
FCF Yield	24.8%	16.4%	13.4%	12.5%
Dividend per Share ²	-	1.22	1.55	1.546
Rate of return	-	3.01%	3.82%	3.81%
EPS ²	-	4.213	7.238	7.041
Distribution rate	-	29%	21.4%	22%
Net sales ¹	6,688	6,401	6,113	5,962
EBITDA ¹	2,180	1,964	1,749	1,600
EBIT ¹	1,404	1,000	1,480	1,574
Net income ¹	930	597.9	1,064	1,020
Net Debt ¹	928	1,708	1,620	1,344
Reference price ²	45.00	40.53	40.53	40.53
Nbr of stocks (in thousands)	1,45,756	1,41,498	-	-
Announcement Date	03/03/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
VERSANT MEDIA GROUP, INC.	9.62x	1.16x	3.79x	3.01%	573.49Cr
WARNER BROS. DISCOVERY, INC.	-21.64x	2.56x	11.05x	-.--%	6.76TCr
FOX CORPORATION	18.59x	1.74x	7.79x	0.92%	2.61TCr
RTL GROUP S.A.	15.88x	0.89x	5.91x	7.06%	568.44Cr
NEXSTAR MEDIA GROUP, INC.	5.37x	2.02x	5.74x	4.26%	532.9Cr
NIPPON TELEVISION HOLDINGS, INC.	12.28x	0.97x	5.57x	1.41%	437.27Cr
CYFROWY POLSAT S.A.	23.61x	1.5x	6.95x	-.--%	267.84Cr
SUN TV NETWORK LIMITED	11.98x	2.63x	5.08x	3.08%	213.4Cr
MBC GROUP	54.32x	1.32x	27.33x	-	214.58Cr
TV ASAHI HOLDINGS CORPORATION	11.93x	0.78x	7.55x	2.12%	207.12Cr
Average	14.19x	1.56x	8.68x	2.43%	1.24TCr
Weighted average by Cap.	-4.20x	2.09x	9.40x	1%