The Discounted Cash Flow (DCF) valuation of Spin Master Corp (TOY.TO) is 33.48 CAD. With the latest stock price at 22.04 CAD, the upside of Spin Master Corp based on DCF is 51.9%.
Based on the latest price of 22.04 CAD and our DCF valuation, Spin Master Corp (TOY.TO) is a buy. buying TOY.TO stocks now will result in a potential gain of 51.9%.
| Range | Selected | |
| WACC / Discount Rate | 7.3% - 9.0% | 8.2% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 25.41 - 48.39 | 33.48 |
| Upside | 15.3% - 119.6% | 51.9% |