Full history for every metric is available with a Kvantra account
Key financial summary
Financials in USD| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM | 2026E | ||
|---|---|---|---|---|---|---|---|---|---|
| Total revenue | $m | - | - | 7,834 | 7,444 | 7,062 | 6,688 | 6,604 | 6,456 |
| Operating profit | $m | 1,272 | 1,269 | ||||||
| Net profit | $m | - | - | 1,764 | 1,539 | 1,363 | 930 | 757 | 598 |
| EPS reported | $ | 6.43 | 5.28 | ||||||
| Operating cashflow per share | $ | 13.99 | 17.45 | ||||||
| Capex per share | $ | 1.16 | 1.35 | ||||||
| FCF per share | $ | 12.83 | 16.11 | ||||||
| Free cash flow | $m | 1,855 | 2,271 | ||||||
| Net debt | $m | 928 | 1,476 | ||||||
| Book value equity | $m | 10,292 | 8,114 | ||||||
| Book value per share | $ | 71.21 | 57.14 | ||||||
| Number of shares | m | 144.53 | 142 | ||||||
| DPS (TTM paid) | $ | 0.00 | 1.13 |
Financial summary
Financials in USD| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM | 2026E | ||
|---|---|---|---|---|---|---|---|---|---|
| Value | |||||||||
| P/E TTM | x | 7.00 | 5.94 | ||||||
| P/B LTM | x | 0.63 | 0.54 | ||||||
| P/S LTM | x | 0.97 | 0.67 | ||||||
| P/FCF LTM | x | 3.51 | 1.94 | ||||||
| EV/EBITDA LTM | x | 3.30 | 2.68 | ||||||
| EV/Sales LTM | x | 1.11 | 0.89 | ||||||
| Earnings Yield LTM | % | 14.29% | 16.84% | ||||||
| FCF Yield | % | 28.52% | 51.67% | ||||||
| Quality | |||||||||
| ROE | % | 9.04% | 8.27% | ||||||
| ROIC | % | 8.23% | 7.95% | ||||||
| Operating margin | % | 19.02% | 19.22% | ||||||
| Gross margin | % | 56.09% | 48.64% | ||||||
| FCF/Sales | % | 27.74% | 34.39% | ||||||
| Growth and momentum | |||||||||
| EPS Growth YoY | % | -31.81% | +14.04% | ||||||
| Sales Growth YoY | % | -5.30% | +93.44% | ||||||
| Net Income Growth YoY | % | -31.77% | +13.15% | ||||||
| FCF Growth | % | -14.00% | +282.97% | ||||||
| Operating Profit Growth | % | -30.94% | +39.60% | ||||||
| Dividend and capital structure | |||||||||
| Dividend Yield | % | 0.00% | 3.59% | ||||||
| Dividend Growth | % | 0.00% | - | ||||||
| Payout Ratio | % | 0.00% | 6.99% | ||||||
| FCF/Debt | x | 1.89 | 0.77 | ||||||
| Net Debt/EBITDA | x | 0.41 | 0.67 | ||||||
| EBIT/Net interest | x | 97.85 | 10.85 | ||||||
| Net debt/market cap | % | 14.27% | 33.58% | ||||||
| Net debt/Equity | x | 0.09 | 0.18 | ||||||
| Gross debt/equity | x | 0.10 | 0.36 | ||||||
ETFs that hold Versant Media Group
| Fund | Ticker | Position# | Weight |
|---|---|---|---|
| Distillate Small/Mid Cash Flow ETF | DSMC | 4 | 1.18% |
Funds with Versant Media Group among their ten largest holdings, largest fund first.
Price target estimates
Based on consensus from external analysts. Not Kvantra's opinion.
Ratings
Based on consensus from external analysts. Not Kvantra's opinion.
ESG
| Metric | 2024 | 2025 | 2026 |
|---|---|---|---|
| ESG-score | |||
| Environmental score | |||
| Social score | |||
| Governance score | |||
| Risk rating |
Company overview
Versant Media Group, Inc. (Class A) functions as a leading entity within the media and entertainment sector. The company primarily focuses its operations across four distinct market categories: political news and commentary, financial reporting and personal wealth management, participation in golf and other athletic activities, and a range of sports and genre-specific entertainment. It reaches these diverse audiences through a robust collection of established brands, encompassing both well-known broadcast networks and their complementary digital platforms. Versant Media Group, Inc. was founded on May 1, 2025, and is based in Englewood Cliffs, New Jersey.
Similar companies
For informational purposes only. Kvantra provides data and quantitative analysis, not investment advice. KvantraRank is a mechanical model output. Analyst price targets and ratings are sourced from third parties and are not Kvantra recommendations. Past performance does not guarantee future results; all investments carry risk.
Versant Media Group, Inc. Class A (VSNT)
Not enough data to calculate KvantraRank
| Fund | Ticker | Position# | Weight |
|---|---|---|---|
| Distillate Small/Mid Cash Flow ETF | DSMC | 4 | 1.18% |
Funds with Versant Media Group among their ten largest holdings, largest fund first.
Consensus from external analysts. Not Kvantra's opinion.
Based on consensus from external analysts. Not Kvantra's opinion.
Versant Media Group, Inc. (Class A) functions as a leading entity within the media and entertainment sector. The company primarily focuses its operations across four distinct market categories: political news and commentary, financial reporting and personal wealth management, participation in golf and other athletic activities, and a range of sports and genre-specific entertainment. It reaches these diverse audiences through a robust collection of established brands, encompassing both well-known broadcast networks and their complementary digital platforms. Versant Media Group, Inc. was founded on May 1, 2025, and is based in Englewood Cliffs, New Jersey.
Unlock all fundamental data
Sign up for FreeUnlock all fundamental data
Sign up for Free