As of 2024-12-13, the Intrinsic Value of Spectrum Brands Holdings Inc (SPB) is
113.65 USD. This SPB valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 91.16 USD, the upside of Spectrum Brands Holdings Inc is
24.70%.
The range of the Intrinsic Value is 89.63 - 155.60 USD
113.65 USD
Intrinsic Value
SPB Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
89.63 - 155.60 |
113.65 |
24.7% |
| DCF (Growth 10y) |
114.58 - 195.42 |
144.12 |
58.1% |
| DCF (EBITDA 5y) |
126.64 - 167.89 |
136.62 |
49.9% |
| DCF (EBITDA 10y) |
145.72 - 200.70 |
161.73 |
77.4% |
| Fair Value |
111.32 - 111.32 |
111.32 |
22.11% |
| P/E |
84.51 - 150.50 |
101.71 |
11.6% |
| EV/EBITDA |
29.71 - 141.02 |
70.67 |
-22.5% |
| EPV |
43.03 - 60.54 |
51.79 |
-43.2% |
| DDM - Stable |
42.22 - 95.38 |
68.80 |
-24.5% |
| DDM - Multi |
80.11 - 141.29 |
102.30 |
12.2% |
SPB Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,557.04 |
| Beta |
0.81 |
| Outstanding shares (mil) |
28.05 |
| Enterprise Value (mil) |
2,748.94 |
| Market risk premium |
4.60% |
| Cost of Equity |
6.79% |
| Cost of Debt |
6.15% |
| WACC |
6.28% |