SPB
Spectrum Brands Holdings Inc
Price:  
51.73 
USD
Volume:  
705,455.00
United States | Household Products
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SPB Intrinsic Value

-17.50 %
Upside

What is the intrinsic value of SPB?

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

Is SPB undervalued or overvalued?

Based on its market price of 51.73 USD and our intrinsic valuation, Spectrum Brands Holdings Inc (SPB) is overvalued by 17.50%.

51.73 USD
Stock Price
42.66 USD
Intrinsic Value
Intrinsic Value Details

SPB Intrinsic Value - Valuation Summary

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%

SPB Intrinsic Value - Key Valuation Metrics

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%