stockrow
Friday 6 November 2026
Export VSNT’s income statement to Excel — free account
Versant Media Group, Inc.
VSNT Communication Services Entertainment
Versant Media Group, Inc.’s revenue for fiscal 2025 (year ended December 2025) was $6.7 billion, down 5.30% from fiscal 2024.
- Revenue
- −4.15%
- EPS
- −83.8%
- Free cash flow
- −19.5%
Quarter to September 2026, against a year earlier
34.18
0.20
+0.59%
Follow VSNT
Alert me
Target Price Range
Analyst price targets
Free accountTen years at a glance Fiscal years to December
| Ten-year view | Analyst estimates Powerpack | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Group | Line | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM Sep ’26 | Trend | 10 yrs | 2026e | 2027e | 2028e | Next 3/yr |
| Income, $m | ||||||||||||||||||
| Income, $m | Revenue | — | — | — | — | — | — | — | 7,445 | 7,062 | 6,688 | 6,536 | (5.2%) | 6,465 | 6,249 | 6,135 | (2.8%) | |
| Gross margin, % | — | — | — | — | — | — | — | 57.64 | 56.61 | 56.09 | 55.98 | (1.6) pt | ||||||
| EBT | — | — | — | — | — | — | — | 2,069 | 1,843 | 1,228 | 983 | (23.0%) | ||||||
| EBT margin, % | — | — | — | — | — | — | — | 27.79 | 26.10 | 18.36 | 15.04 | (9.4) pt | ||||||
| Net income | — | — | — | — | — | — | — | 1,540 | 1,365 | 931 | 726 | (22.2%) | ||||||
| Per share, $ | ||||||||||||||||||
| Per share, $ | Revenue | — | — | — | — | — | — | — | 0.00 | 0.00 | 0.00 | 47.34 | n/m | |||||
| Earnings | — | — | — | — | — | — | — | — | — | 6.45 | 4.38 | — | ||||||
| Cash flow | — | — | — | — | — | — | — | 0.00 | 0.00 | 0.00 | 12.96 | n/m | ||||||
| Capex | — | — | — | — | — | — | — | 0.00 | 0.00 | 0.00 | (1.08) | n/m | ||||||
| Free cash flow | — | — | — | — | — | — | — | 0.00 | 0.00 | 0.00 | 11.88 | n/m | ||||||
| Book value | — | — | — | — | — | — | — | 0.00 | 0.00 | 0.00 | 59.01 | n/m | ||||||
| Shares, m | — | — | — | — | — | — | — | — | — | — | 142 | — | ||||||
| Valuation, × | ||||||||||||||||||
| Valuation, × | P/E | — | — | — | — | — | — | — | 5.15 | 5.15 | 5.15 | 7.81 | 5.2 | |||||
| P/S | — | — | — | — | — | — | — | 0.00 | 0.00 | 0.97 | 0.72 | 0.3 | ||||||
| P/B | — | — | — | — | — | — | — | 0.60 | 0.60 | 0.62 | 0.58 | 0.6 | ||||||
| EV/Sales | — | — | — | — | — | — | — | 0.00 | 0.00 | 0.95 | 1.01 | 0.3 | ||||||
| EV/FCF | — | — | — | — | — | — | — | 1.84 | 1.84 | 3.44 | 4.02 | 2.4 | ||||||
| Cash, $m | ||||||||||||||||||
| Cash, $m | Operating cash flow | — | — | — | — | — | — | — | 2,428 | 2,211 | 2,022 | 1,789 | (8.7%) | |||||
| Capex | — | — | — | — | — | — | — | (56) | (54) | (167) | (149) | +72.7% | ||||||
| Free cash flow | — | — | — | — | — | — | — | 2,372 | 2,157 | 1,855 | 1,640 | (11.6%) | ||||||
| Balance, $m | ||||||||||||||||||
| Balance, $m | Working capital | — | — | — | — | — | — | — | — | 728 | 1,880 | 1,297 | +158.2% | |||||
| Net debt | — | — | — | — | — | — | — | — | (8) | (106) | 1,875 | +1,225.0% | ||||||
| Shareholders’ equity | — | — | — | — | — | — | — | — | 10,915 | 10,402 | 8,147 | (4.7%) | ||||||
| Returns, % | ||||||||||||||||||
| Returns, % | ROA | — | — | — | — | — | — | — | 0.00 | 22.62 | 7.63 | 5.87 | +7.6 pt | |||||
| ROIC | — | — | — | — | — | — | — | 0.00 | 10.56 | 7.72 | 6.98 | +7.7 pt | ||||||
| ROE | — | — | — | — | — | — | — | 0.00 | 0.00 | 8.73 | 7.61 | +8.7 pt | ||||||
| People | ||||||||||||||||||
| People | Employees | — | — | — | — | — | — | — | — | 4,032 | 4,400 | — | +9.1% | |||||
| Revenue/emp, $m | — | — | — | — | — | — | — | 0.00 | 1.75 | 1.52 | — | n/m | ||||||
Negative figures in brackets.
estimates
Fiscal years to Dec 2025 · latest quarter Sep 2026 · fundamentals updated 5 Nov 2026
Versant Media Group, Inc. vs peers in Entertainment (Q) = latest quarter vs a year earlier
| Company | Market cap | P/E | Fwd P/E | Revenue growth (Q) | EPS growth (Q) | FCF growth (Q) | Gross margin (Q) | EBIT margin (Q) | Compare |
|---|---|---|---|---|---|---|---|---|---|
| CNK Cinemark Holdings Inc | $4.6B | 15.9× | 14.8× | +23.51% (above 0%: growing) | +151.81% (above 0%: growing) | +80.31% (above 0%: growing) | 41.30% | 19.51% | Compare |
| VSNT Versant Media Group, Inc. | $4.6B | 7.8× | 7.5× | −4.15% (below 0%: shrinking) | −83.80% (below 0%: shrinking) | −19.47% (below 0%: shrinking) | 44.86% | 6.90% | |
| SPHR Sphere Entertainment Co. | $4.0B | — (loss-making) | — (loss-making) | +4.48% (above 0%: growing) | n/m | −48.68% (below 0%: shrinking) | 0.00% | (87.72%) | Compare |
| MANU Manchester United Ltd. | $3.9B | — (loss-making) | — (loss-making) | −3.71% (below 0%: shrinking) | n/m | +47.29% (above 0%: growing) | 100.00% | (9.47%) | Compare |
| LION Lionsgate Studios Corp. | $3.7B | — (loss-making) | 5.7× | +47.67% (above 0%: growing) | n/m | +248.41% (above 0%: growing) | 100.00% | 3.30% | Compare |
| MSGE Madison Square Garden Entertainment Corp. | $3.6B | 54.2× | 33.4× | +27.37% (above 0%: growing) | n/m | +33.34% (above 0%: growing) | 38.63% | (4.40%) | Compare |
| BATRK Atlanta Braves Holdings, Inc. | $3.2B | — (loss-making) | — (loss-making) | +8.59% (above 0%: growing) | n/m | −417.66% (below 0%: shrinking) | 18.43% | 0.00% | Compare |
| BATRA Atlanta Braves Holdings, Inc. | $3.2B | — (loss-making) | — | +4.20% (above 0%: growing) | −68.75% (below 0%: shrinking) | +33.76% (above 0%: growing) | 0.00% | 2.67% | Compare |
| AMC AMC Entertainment Holdings, Inc. | $2.8B | — (loss-making) | — (loss-making) | +31.60% (above 0%: growing) | n/m | +319.93% (above 0%: growing) | 0.00% | 14.53% | Compare |
| Median of peers | $3.7B | — | 14.8× | +16.05% | — | +40.53% | 28.53% | 1.34% |
Pay and ownership Proxy statement filed 23 April 2026
Ownership
Directors and executive officers, together
less than 1%
Ownership is the proxy’s own table: the directors and officers as a group, and every holder of 5% or more.
Read the proxy statement
Versant Media Group, Inc. (VSNT) Latest News
3 Nov
28 Oct
6 Aug
4 Aug
6 Jul
VSNT metrics, ten years each
- Revenue
- Net income
- EBITDA
- Free cash flow
- Operating cash flow
- Gross margin
- Operating margin
- Net margin
- Free cash flow margin
- P/E ratio
- P/S ratio
- P/B ratio
- Price to free cash flow
- EV/EBITDA
- EV/Sales
- EV/FCF
- Return on equity
- Return on assets
- Return on invested capital
- Debt to equity
- Book value per share