The Discounted Cash Flow (DCF) valuation of Spin Master Corp (TOY.TO) is 45.81 CAD. With the latest stock price at 33.91 CAD, the upside of Spin Master Corp based on DCF is 35.1%.
| Range | Selected | |
| WACC / Discount Rate | 7.8% - 10.3% | 9.1% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 34.17 - 68.40 | 45.81 |
| Upside | 0.8% - 101.7% | 35.1% |