Is TKO or VSNT more undervalued in 2026?

CirclFi compares TKO Group Holdings, Inc. (TKO) and Versant Media Group, Inc. (VSNT) using 13 institutional-grade valuation models. TKO has a Quality of Company score of 6.4/10 while VSNT scores 7.8/10.

Which is a better buy — TKO or VSNT?

Compare intrinsic values from 13 independent models against current market prices. CirclFi also calculates Value Trap scores. This is not financial advice — conduct your own analysis.

How do TKO and VSNT valuations compare?

TKO at $200.54 and VSNT at $43.33 are compared across Bayesian DCF, EPV, EROIC Spread, First Chicago, Markov DDM, and 8 additional models.

TKO vs VSNT Valuation Comparison 2026 — Intrinsic Value Analysis

TKO

Entertainment

TKO Group Holdings, Inc.

Quality

6.4

out of 10

Value Trap

LOW

Price

$200.54

Last close

Models

12/13

Active

VSNT

Entertainment

Versant Media Group, Inc.

Quality

7.8

out of 10

Value Trap

—

Price

$43.33

Last close

Models

13/13

Active

Model-by-Model Comparison

Model	Type	TKO Fair Value	TKO Upside	VSNT Fair Value	VSNT Upside
Bayesian DCF	Intrinsic	$92.03	-54.1%	$205.06	+373.3%
Earnings Power Value	Intrinsic	$99.45	-50.4%	$52.71	+21.7%
EROIC Spread	Intrinsic	$•••.••	••.•%	$•••.••	••.•%
First Chicago	Scenario	$•••.••	••.•%	$•••.••	••.•%
Markov DDM	Intrinsic	$•••.••	••.•%	$•••.••	••.•%
ML-RIV	Intrinsic	$•••.••	••.•%	$•••.••	••.•%
Dynamic NAV	Asset-Based	$•••.••	••.•%	$•••.••	••.•%
PWERM	Option-Based	$•••.••	••.•%	$•••.••	••.•%
Regime Cross-Sectional	Relative	$•••.••	••.•%	$•••.••	••.•%
Sentiment SOTP	Hybrid	$•••.••	••.•%	$•••.••	••.•%
CUCE Ensemble	Ensemble	$•••.••	••.•%	$•••.••	••.•%
FTNN Topology	Relative	$•••.••	••.•%	$•••.••	••.•%
RCMH-DCF	Intrinsic	$•••.••	••.•%	$•••.••	••.•%

🔒

Unlock Full 13-Model Comparison

Access all valuation models for TKO vs VSNT — including EROIC Spread, First Chicago, Markov DDM, PWERM, and 7 more.

Access Full Analysis — From $27/mo →

TKO vs VSNT — Which Stock Is More Undervalued?

VSNT scores higher with a 7.8/10 quality rating vs TKO's 6.4/10. Both stocks are analyzed daily using SEC EDGAR filings across 13 independent models.

Comparing TKO Group Holdings, Inc. (TKO) and Versant Media Group, Inc. (VSNT) across 13 institutional-grade valuation models reveals how each company's intrinsic value stacks up against its market price. CirclFi's engine processes SEC EDGAR 10-K and 10-Q filings, FRED macroeconomic data, and GDELT news sentiment to generate independent fair value estimates daily.

TKO currently trades at $200.54 with a QOC of 6.4/10, while VSNT trades at $43.33 with a QOC of 7.8/10.

Both companies are analyzed with models spanning intrinsic (Bayesian DCF, EPV), scenario-based (First Chicago), regime-switching (Markov DDM, RCMH-DCF), machine learning (ML-RIV, FTNN Topology), and ensemble methods (CUCE).