The Discounted Cash Flow (DCF) valuation of Spin Master Corp (TOY.TO) is 29.99 CAD. With the latest stock price at 18.61 CAD, the upside of Spin Master Corp based on DCF is 61.2%.
Based on the latest price of 18.61 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 61.2%.
| Range | Selected | |
| WACC / Discount Rate | 7.1% - 9.2% | 8.2% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 21.84 - 46.18 | 29.99 |
| Upside | 17.4% - 148.2% | 61.2% |