Is TOY.TO a buy or a sell?
The Discounted Cash Flow (DCF) valuation of Spin Master Corp (TOY.TO) is 38.18 CAD. With the latest stock price at 25.40 CAD, the upside of Spin Master Corp based on DCF is 50.3%. This means that TOY.TO is a buy according to the DCF valuation model.
| Range | Selected | |
| WACC / Discount Rate | 6.9% - 9.2% | 8.1% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 28.13 - 59.06 | 38.18 |
| Upside | 10.8% - 132.5% | 50.3% |