WallStSmart

Walt Disney Company (DIS)vsVersant Media Group, Inc. Class A Common Stock When-Issued (VSNT)

VS

Smart Verdict

WallStSmart Research — data-driven comparison

Walt Disney Company generates 1307% more annual revenue ($95.72B vs $6.80B). VSNT leads profitability with a 16.5% profit margin vs 12.8%. VSNT trades at a lower P/E of 5.6x. DIS earns a higher WallStSmart Score of 59/100 (C).

DIS

Buy

59

out of 100

Grade: C

Growth: 4.0Profit: 6.5Value: 4.7Quality: 6.5
Piotroski: 6/9Altman Z: 1.91

VSNT

Hold

46

out of 100

Grade: D+

Growth: 2.7Profit: 5.5Value: 8.3Quality: 5.0
IV

Intrinsic Value Comparison

Multi-model valuation · Graham Formula

DISSignificantly Overvalued (-129.7%)

Margin of Safety

-129.7%

Fair Value

$46.17

Current Price

$95.95

$49.78 premium

UndervaluedFair: $46.17Overvalued
VSNTUndervalued (+31.1%)

Margin of Safety

+31.1%

Fair Value

$39.78

Current Price

$36.50

$3.28 discount

UndervaluedFair: $39.78Overvalued

Key Strengths & Concerns

Side-by-side fundamental analysis

Key Strengths

DIS3 strengths · Avg: 8.3/10
Market CapQuality
$170.94B9/10

Large-cap with strong market position

P/E RatioValuation
14.2x8/10

Attractively priced relative to earnings

Price/BookValuation
1.6x8/10

Reasonable price relative to book value

VSNT1 strengths · Avg: 10.0/10
P/E RatioValuation
5.6x10/10

Attractively priced relative to earnings

Areas to Watch

DIS4 concerns · Avg: 2.5/10
Altman Z-ScoreHealth
1.914/10

Grey zone — moderate risk

PEG RatioValuation
2.832/10

Expensive relative to growth rate

EPS GrowthGrowth
-4.3%2/10

Earnings declined 4.3%

Free Cash FlowQuality
$-2.28B2/10

Negative free cash flow — burning cash

VSNT3 concerns · Avg: 3.0/10
EPS GrowthGrowth
0.0%4/10

0.0% earnings growth

Return on EquityProfitability
0.0%3/10

ROE of 0.0% — below average capital efficiency

Revenue GrowthGrowth
-2.9%2/10

Revenue declined 2.9%

Comparative Analysis Report

WallStSmart Research

Bull Case : DIS

The strongest argument for DIS centers on Market Cap, P/E Ratio, Price/Book.

Bull Case : VSNT

The strongest argument for VSNT centers on P/E Ratio. Profitability is solid with margins at 16.5% and operating margin at 9.8%.

Bear Case : DIS

The primary concerns for DIS are Altman Z-Score, PEG Ratio, EPS Growth.

Bear Case : VSNT

The primary concerns for VSNT are EPS Growth, Return on Equity, Revenue Growth.

Key Dynamics to Monitor

DIS profiles as a value stock while VSNT is a declining play — different risk/reward profiles.

DIS is growing revenue faster at 5.2% — sustainability is the question.

VSNT generates stronger free cash flow (430M), providing more financial flexibility.

Monitor ENTERTAINMENT industry trends, competitive dynamics, and regulatory changes.

Bottom Line

DIS scores higher overall (59/100 vs 46/100). VSNT offers better value entry with a 31.1% margin of safety. Both earn "Buy" and "Hold" ratings respectively — the choice depends on your investment horizon and risk tolerance.

This analysis is generated from publicly available financial data. Not financial advice.

Walt Disney Company

COMMUNICATION SERVICES · ENTERTAINMENT · USA

The Walt Disney Company, commonly known as Disney, is an American diversified multinational mass media and entertainment conglomerate headquartered at the Walt Disney Studios complex in Burbank, California.

Visit Website →

Versant Media Group, Inc. Class A Common Stock When-Issued

COMMUNICATION SERVICES · ENTERTAINMENT · USA

Versant Media Group, Inc. focuses on operating cable television networks and digital platforms. The company is headquartered in Englewood Cliffs, New Jersey.

Want to dig deeper into these stocks?