The Discounted Cash Flow (DCF) valuation of Spectrum Brands Holdings Inc (SPB) is 113.65 USD. With the latest stock price at 91.16 USD, the upside of Spectrum Brands Holdings Inc based on DCF is 24.7%.
| Range | Selected | |
| WACC / Discount Rate | 5.3% - 7.2% | 6.3% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 89.63 - 155.60 | 113.65 |
| Upside | -1.7% - 70.7% | 24.7% |