As of 2025-06-16, the Intrinsic Value of Spectrum Brands Holdings Inc (SPB) is 42.66 USD. This SPB valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 51.73 USD, the upside of Spectrum Brands Holdings Inc is -17.50%.
The range of the Intrinsic Value is 24.78 - 89.16 USD
Based on its market price of 51.73 USD and our intrinsic valuation, Spectrum Brands Holdings Inc (SPB) is overvalued by 17.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 24.78 - 89.16 | 42.66 | -17.5% |
| DCF (Growth 10y) | 30.06 - 93.94 | 47.98 | -7.2% |
| DCF (EBITDA 5y) | 49.47 - 64.80 | 57.48 | 11.1% |
| DCF (EBITDA 10y) | 46.70 - 67.35 | 56.79 | 9.8% |
| Fair Value | 59.10 - 59.10 | 59.10 | 14.25% |
| P/E | 47.71 - 126.72 | 74.91 | 44.8% |
| EV/EBITDA | 61.01 - 104.79 | 84.91 | 64.1% |
| EPV | 25.96 - 47.10 | 36.53 | -29.4% |
| DDM - Stable | 17.05 - 55.63 | 36.34 | -29.8% |
| DDM - Multi | 38.71 - 90.42 | 53.38 | 3.2% |
| Market Cap (mil) | 1,293.25 |
| Beta | 0.86 |
| Outstanding shares (mil) | 25.00 |
| Enterprise Value (mil) | 1,838.75 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.77% |
| Cost of Debt | 5.46% |
| WACC | 7.16% |