Is TOY.TO undervalued or overvalued?

As of 2025-03-20, the Intrinsic Value of Spin Master Corp (TOY.TO) is 38.18 CAD. This TOY.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 25.56 CAD, the upside of Spin Master Corp is 49.40%. This means that TOY.TO is undervalued by 49.40%.

The range of the Intrinsic Value is 28.13 - 59.06 CAD

	Range	Selected	Upside
a
DCF (Growth 5y)	28.13 - 59.06	38.18	49.4%
DCF (Growth 10y)	33.19 - 64.94	43.61	70.6%
DCF (EBITDA 5y)	35.13 - 47.42	39.98	56.4%
DCF (EBITDA 10y)	38.02 - 52.93	44.06	72.4%
Fair Value	28.71 - 28.71	28.71	12.32%
P/E	18.58 - 24.89	20.55	-19.6%
EV/EBITDA	27.58 - 39.74	33.16	29.7%
EPV	31.42 - 43.06	37.24	45.7%
DDM - Stable	8.18 - 21.27	14.72	-42.4%
DDM - Multi	18.97 - 37.96	25.26	-1.2%