The Discounted Cash Flow (DCF) valuation of Spin Master Corp (TOY.TO) is 38.12 CAD. With the latest stock price at 25.79 CAD, the upside of Spin Master Corp based on DCF is 47.8%.
Based on the latest price of 25.79 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 47.8%.
| Range | Selected | |
| WACC / Discount Rate | 6.7% - 8.7% | 7.7% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 27.91 - 59.29 | 38.12 |
| Upside | 8.2% - 129.9% | 47.8% |