Symbols / VSNT Stock $40.83 +1.59% Versant Media Group, Inc.

Communication Services • Entertainment • United States • NMS
VSNT (Stock) Chart
O: — H: — L: — C: — V: —
SMA 20: — SMA 50: — SMA 200: —
Stock Fundamentals
Scroll to Statements
Index EQUITY
Sector Communication Services
Industry Entertainment
CEO Mr. Mark H. Lazarus
Exch · Country NMS · United States
Market Cap 5.78B
Enterprise Value 6.92B
Income 930.00M
Sales 6.69B
FCF (ttm) 565.88M
Book/sh 71.39
Cash/sh 0.38
Employees 4,400
Insider 10d —
IPO Dec 15, 2025
Div forward ($/yr)
Div TTM ($/yr)
Dividend Yield
Ex-Div Date
5Y Avg Yield
Yield vs 5Y Avg
Payout 0.00%
P/E 6.35
Forward P/E 5.10
PEG 0.59
P/S 0.86
P/B 0.57
P/C —
EV/EBITDA 3.03
EV/Sales 1.03
Quick Ratio 1.94
Current Ratio 4.02
Debt/Eq 9.45
LT Debt/Eq —
EPS (ttm) 6.43
EPS next Y 8.01
EPS Growth —
Revenue Growth -6.60%
EPS Gr Q/Q -51.90%
Rev Gr Q/Q —
Earnings (next) 2026-05-14
Earnings (prior) —
ROA 6.52%
ROE 8.73%
ROIC —
Gross Margin 56.09%
Oper. Margin 12.36%
Profit Margin 13.91%
Shs Outstand 141.12M
Shs Float 142.33M
Insider Own 0.17%
Instit Own 38.56%
Short Float 1.30%
Short Ratio 0.72
Short Interest 1.63M
52W High 59.00
vs 52W High -30.80%
52W Low 27.17
vs 52W Low 50.28%
Beta —
Impl. Vol. 1.56%
Rel Volume 0.77
Avg Volume 2.55M
Volume 1.95M
Target (mean) $40.40
Tgt Median $37.00
Tgt Low $32.00
Tgt High $52.00
# Analysts 5
Recom None
Prev Close $40.19
Price $40.83
Change 1.59%
About

Versant Media Group, Inc. engages in the media and entertainment business in the United States. It produces, licenses, and acquires content that is distributed through various outlets, including networks and digital platforms. The company delivers news, sports and entertainment content through its portfolio of brands, which includes MS NOW, CNBC, USA Network, Golf Channel, GolfNow, SportsEngine, E!, SYFY, Oxygen True Crime, Fandango, and Free TV Networks. The company serves political news and opinion, business news and personal finance, golf and athletics participation, and sports and genre entertainment markets through television networks and digital platforms. The company was incorporated in 2025 and is based in New York, New York. Versant Media Group, Inc. was formerly a subsidiary of Comcast Corporation.

Valuation Models

Price estimates from analyst targets and simple models.

1. Analyst consensus
$40.40
Mean price target
2. Current target
$40.83
Latest analyst target
3. DCF / Fair value
$72.18
Simplified: (Free Cash Flow ÷ Shares) × 18 (P/FCF multiple). Not a …
Ratings
Current target
$40.83
Low
$32.00
High
$52.00
Mean
$40.40

Latest analyst rating changes

Date Action Analyst Rating Change Price Target
2026-03-31 init Seaport Global — → Buy $45
2026-01-27 init Goldman Sachs — → Neutral $34
2026-01-13 init Wolfe Research — → Outperform $52
News
RSS: Latest VSNT news
Insider Transactions

No recent insider transactions.

Financials
Statement View
Amounts in millions (2 decimals, no suffix) • EPS per share (2 decimals) • Trend = period evolution • YoY Growth = previous period %
Line Item Trend 2025-12-31 2024-12-31 2023-12-31 2022-12-31
Total Revenue
6,688.00
-5.30%
7,062.00
-5.13%
7,444.00
-4.98%
7,834.00
Operating Revenue
6,688.00
-5.30%
7,062.00
-5.13%
7,444.00
-4.98%
7,834.00
Cost Of Revenue
2,937.00
-4.14%
3,064.00
-2.85%
3,154.00
-0.22%
3,161.00
Reconciled Cost Of Revenue
2,937.00
-4.14%
3,064.00
-2.85%
3,154.00
-0.22%
3,161.00
Gross Profit
3,751.00
-6.18%
3,998.00
-6.81%
4,290.00
-8.20%
4,673.00
Operating Expense
2,479.00
+14.98%
2,156.00
-2.97%
2,222.00
-1.81%
2,263.00
Selling General And Administration
1,469.00
+25.88%
1,167.00
-5.20%
1,231.00
-3.15%
1,271.00
Total Expenses
5,416.00
+3.75%
5,220.00
-2.90%
5,376.00
-0.88%
5,424.00
Operating Income
1,272.00
-30.94%
1,842.00
-10.93%
2,068.00
-14.19%
2,410.00
Total Operating Income As Reported
1,272.00
-30.91%
1,841.00
-11.02%
2,069.00
-14.15%
2,410.00
EBITDA
2,251.00
-20.52%
2,832.00
-7.45%
3,060.00
-10.05%
3,402.00
Normalized EBITDA
2,282.00
-19.39%
2,831.00
-7.48%
3,060.00
-11.64%
3,463.00
Reconciled Depreciation
1,010.00
+2.12%
989.00
-0.20%
991.00
-0.10%
992.00
EBIT
1,241.00
-32.66%
1,843.00
-10.92%
2,069.00
-14.15%
2,410.00
Total Unusual Items
-31.00
-3200.00%
1.00
—
-61.00
Total Unusual Items Excluding Goodwill
-31.00
-3200.00%
1.00
—
-61.00
Net Income
930.00
-31.77%
1,363.00
-11.44%
1,539.00
-12.76%
1,764.00
Pretax Income
1,228.00
-33.37%
1,843.00
-10.92%
2,069.00
-11.92%
2,349.00
Net Non Operating Interest Income Expense
-13.00
0.00
0.00
—
Interest Expense Non Operating
13.00
0.00
0.00
—
Net Interest Income
-13.00
0.00
0.00
—
Interest Expense
13.00
0.00
0.00
—
Other Income Expense
-31.00
-3200.00%
1.00
—
-61.00
Gain On Sale Of Security
-31.00
-3200.00%
1.00
—
-61.00
Tax Provision
297.00
-37.87%
478.00
-9.81%
530.00
-10.32%
591.00
Tax Rate For Calcs
0.00
-6.69%
0.00
+1.25%
0.00
+1.81%
0.00
Tax Effect Of Unusual Items
-7.50
-2992.51%
0.26
0.00
+100.00%
-15.35
Net Income Including Noncontrolling Interests
931.00
-31.79%
1,365.00
-11.36%
1,540.00
-12.40%
1,758.00
Net Income From Continuing Operation Net Minority Interest
930.00
-31.77%
1,363.00
-11.44%
1,539.00
-12.76%
1,764.00
Net Income From Continuing And Discontinued Operation
930.00
-31.77%
1,363.00
-11.44%
1,539.00
-12.76%
1,764.00
Net Income Continuous Operations
931.00
-31.79%
1,365.00
-11.31%
1,539.00
-12.46%
1,758.00
Minority Interests
-1.00
+50.00%
-2.00
0.00
-100.00%
6.00
Normalized Income
953.50
-30.01%
1,362.26
-11.48%
1,539.00
-14.96%
1,809.65
Net Income Common Stockholders
930.00
-31.77%
1,363.00
-11.44%
1,539.00
-12.76%
1,764.00
Diluted EPS
6.43
-31.77%
9.43
-11.44%
10.65
-12.76%
12.21
Basic EPS
6.43
-31.77%
9.43
-11.44%
10.65
-12.76%
12.21
Basic Average Shares
144.53
+0.00%
144.53
+0.00%
144.53
+0.00%
144.53
Diluted Average Shares
144.53
+0.00%
144.53
+0.00%
144.53
+0.00%
144.53
Diluted NI Availto Com Stockholders
930.00
-31.77%
1,363.00
-11.44%
1,539.00
-12.76%
1,764.00
Depreciation Amortization Depletion Income Statement
1,010.00
+2.12%
989.00
-0.20%
991.00
-0.10%
992.00
Depreciation And Amortization In Income Statement
1,010.00
+2.12%
989.00
-0.20%
991.00
-0.10%
992.00
Line Item Trend 2025-12-31 2024-12-31 2023-12-31
Total Assets
12,333.00
+2.36%
12,049.00
-8.02%
13,099.00
Current Assets
2,502.00
+89.83%
1,318.00
-7.31%
1,422.00
Cash Cash Equivalents And Short Term Investments
55.00
+587.50%
8.00
-65.22%
23.00
Cash And Cash Equivalents
55.00
+587.50%
8.00
-65.22%
23.00
Receivables
1,151.00
-7.55%
1,245.00
-7.50%
1,346.00
Accounts Receivable
1,151.00
-7.55%
1,245.00
-7.50%
1,346.00
Gross Accounts Receivable
1,161.00
-7.34%
1,253.00
-8.14%
1,364.00
Allowance For Doubtful Accounts Receivable
-10.00
-25.00%
-8.00
+55.56%
-18.00
Restricted Cash
1,034.00
0.00
—
Assets Held For Sale Current
196.00
0.00
—
Other Current Assets
66.00
+1.54%
65.00
+22.64%
53.00
Total Non Current Assets
9,831.00
-8.38%
10,730.00
-8.11%
11,677.00
Net PPE
423.00
+195.80%
143.00
-11.18%
161.00
Gross PPE
1,038.00
+89.76%
547.00
-8.99%
601.00
Accumulated Depreciation
-615.00
-52.23%
-404.00
+8.18%
-440.00
Properties
0.00
0.00
-100.00%
45.00
Land And Improvements
12.00
0.00
—
Buildings And Improvements
55.00
+27.91%
43.00
—
Machinery Furniture Equipment
747.00
+58.60%
471.00
-8.90%
517.00
Construction In Progress
224.00
+578.79%
33.00
-15.38%
39.00
Goodwill And Other Intangible Assets
8,535.00
-11.09%
9,600.00
-8.81%
10,528.00
Goodwill
7,611.00
-1.56%
7,732.00
+0.00%
7,732.00
Other Intangible Assets
924.00
-50.54%
1,868.00
-33.19%
2,796.00
Investments And Advances
214.00
-15.75%
254.00
+0.00%
254.00
Other Non Current Assets
659.00
-10.10%
733.00
-0.14%
734.00
Total Liabilities Net Minority Interest
1,931.00
+70.28%
1,134.00
-20.25%
1,422.00
Current Liabilities
622.00
+5.42%
590.00
-3.91%
614.00
Payables And Accrued Expenses
397.00
-3.41%
411.00
-9.87%
456.00
Payables
151.00
+48.04%
102.00
-2.86%
105.00
Accounts Payable
151.00
+48.04%
102.00
-2.86%
105.00
Current Accrued Expenses
246.00
-20.39%
309.00
-11.97%
351.00
Pensionand Other Post Retirement Benefit Plans Current
62.00
+44.19%
43.00
+0.00%
43.00
Current Deferred Liabilities
163.00
+20.74%
135.00
+16.38%
116.00
Current Deferred Revenue
163.00
+20.74%
135.00
+16.38%
116.00
Other Current Liabilities
—
1.00
+200.00%
-1.00
Total Non Current Liabilities Net Minority Interest
1,309.00
+140.63%
544.00
-32.67%
808.00
Long Term Debt And Capital Lease Obligation
983.00
—
—
Long Term Debt
983.00
—
—
Non Current Deferred Liabilities
191.00
-55.37%
428.00
-25.17%
572.00
Non Current Deferred Taxes Liabilities
191.00
-55.37%
428.00
-25.17%
572.00
Other Non Current Liabilities
135.00
+16.38%
116.00
-50.85%
236.00
Stockholders Equity
10,292.00
-4.68%
10,797.00
-6.60%
11,560.00
Common Stock Equity
10,292.00
-4.68%
10,797.00
-6.60%
11,560.00
Share Issued
144.53
+0.00%
144.53
+0.00%
144.53
Ordinary Shares Number
144.53
+0.00%
144.53
+0.00%
144.53
Gains Losses Not Affecting Retained Earnings
-7.00
+12.50%
-8.00
+0.00%
-8.00
Minority Interest
110.00
-6.78%
118.00
+0.85%
117.00
Other Equity Adjustments
-7.00
+12.50%
-8.00
+0.00%
-8.00
Total Equity Gross Minority Interest
10,402.00
-4.70%
10,915.00
-6.53%
11,677.00
Total Capitalization
11,275.00
+4.43%
10,797.00
-6.60%
11,560.00
Working Capital
1,880.00
+158.24%
728.00
-9.90%
808.00
Invested Capital
11,275.00
+4.43%
10,797.00
-6.60%
11,560.00
Total Debt
983.00
—
—
Net Debt
928.00
—
—
Net Tangible Assets
1,757.00
+46.78%
1,197.00
+15.99%
1,032.00
Tangible Book Value
1,757.00
+46.78%
1,197.00
+15.99%
1,032.00
Other Equity Interest
10,299.00
-4.68%
10,805.00
-6.60%
11,568.00
Line Item Trend 2025-12-31 2024-12-31 2023-12-31 2022-12-31
Operating Cash Flow
2,022.00
-8.55%
2,211.00
-8.94%
2,428.00
-3.23%
2,509.00
Cash Flow From Continuing Operating Activities
2,022.00
-8.55%
2,211.00
-8.97%
2,429.00
-3.27%
2,511.00
Net Income From Continuing Operations
931.00
-31.79%
1,365.00
-11.36%
1,540.00
-12.40%
1,758.00
Depreciation Amortization Depletion
1,010.00
+2.12%
989.00
-0.20%
991.00
-0.10%
992.00
Depreciation
67.00
+6.35%
63.00
-5.97%
67.00
+9.84%
61.00
Amortization Cash Flow
943.00
+1.84%
926.00
+0.22%
924.00
-0.75%
931.00
Depreciation And Amortization
1,010.00
+2.12%
989.00
-0.20%
991.00
-0.10%
992.00
Amortization Of Intangibles
943.00
+1.84%
926.00
+0.22%
924.00
-0.75%
931.00
Other Non Cash Items
—
—
-1.00
+50.00%
-2.00
Stock Based Compensation
29.00
+81.25%
16.00
+6.67%
15.00
-11.76%
17.00
Deferred Tax
-139.00
+4.14%
-145.00
-7.41%
-135.00
+10.60%
-151.00
Deferred Income Tax
-139.00
+4.14%
-145.00
-7.41%
-135.00
+10.60%
-151.00
Operating Gains Losses
41.00
—
1.00
-98.39%
62.00
Gain Loss On Investment Securities
41.00
—
1.00
-98.39%
62.00
Change In Working Capital
150.00
+1171.43%
-14.00
-182.35%
17.00
+110.18%
-167.00
Change In Receivables
84.00
-16.00%
100.00
+143.90%
41.00
+166.13%
-62.00
Change In Payables And Accrued Expense
25.00
+933.33%
-3.00
+75.00%
-12.00
+75.00%
-48.00
Change In Payable
25.00
+933.33%
-3.00
+75.00%
-12.00
+75.00%
-48.00
Change In Account Payable
25.00
+933.33%
-3.00
+75.00%
-12.00
+75.00%
-48.00
Change In Other Working Capital
-58.00
+67.60%
-179.00
-7.19%
-167.00
-1013.33%
-15.00
Change In Other Current Assets
99.00
+45.59%
68.00
-56.13%
155.00
+469.05%
-42.00
Investing Cash Flow
-155.00
-118.31%
-71.00
-18.33%
-60.00
-53.85%
-39.00
Cash Flow From Continuing Investing Activities
-155.00
-118.31%
-71.00
-18.33%
-60.00
-57.89%
-38.00
Capital Expenditure
-167.00
-209.26%
-54.00
+3.57%
-56.00
+13.85%
-65.00
Capital Expenditure Reported
-167.00
-209.26%
-54.00
+3.57%
-56.00
+13.85%
-65.00
Net Business Purchase And Sale
-24.00
0.00
0.00
—
Purchase Of Business
-24.00
0.00
0.00
—
Net Other Investing Changes
36.00
+311.76%
-17.00
-325.00%
-4.00
-115.38%
26.00
Financing Cash Flow
-782.00
+63.71%
-2,155.00
+8.49%
-2,355.00
+5.27%
-2,486.00
Cash Flow From Continuing Financing Activities
-782.00
+63.70%
-2,154.00
+8.54%
-2,355.00
+5.27%
-2,486.00
Net Issuance Payments Of Debt
986.00
0.00
0.00
—
Issuance Of Debt
986.00
0.00
0.00
—
Long Term Debt Issuance
986.00
0.00
0.00
—
Net Long Term Debt Issuance
986.00
0.00
0.00
—
Net Other Financing Charges
-1,768.00
+17.96%
-2,155.00
+8.49%
-2,355.00
+5.27%
-2,486.00
Changes In Cash
1,084.00
+7326.67%
-15.00
-225.00%
12.00
+180.00%
-15.00
Beginning Cash Position
8.00
-65.22%
23.00
+109.09%
11.00
-57.69%
26.00
End Cash Position
1,092.00
+13550.00%
8.00
-65.22%
23.00
+109.09%
11.00
Free Cash Flow
1,855.00
-14.00%
2,157.00
-9.06%
2,372.00
-2.95%
2,444.00
SEC Filings

Recent 10-K, 10-Q, 8-K, and Form 4 (insider) filings.

Trades
Date User Broker Pattern Type Position Size Entry Price Trade P&L Status
Posts
Published Title Author Category