As of 2024-12-12, the Intrinsic Value of Spin Master Corp (TOY.TO) is 45.81 CAD. This TOY.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 33.91 CAD, the upside of Spin Master Corp is 35.10%.

The range of the Intrinsic Value is 34.17 - 68.40 CAD

	Range	Selected	Upside
a
DCF (Growth 5y)	34.17 - 68.40	45.81	35.1%
DCF (Growth 10y)	43.67 - 81.88	56.78	67.4%
DCF (EBITDA 5y)	45.58 - 61.68	53.19	56.9%
DCF (EBITDA 10y)	52.38 - 73.75	62.14	83.3%
Fair Value	10.72 - 10.72	10.72	-68.39%
P/E	7.88 - 37.22	21.55	-36.5%
EV/EBITDA	26.47 - 49.53	38.55	13.7%
EPV	26.12 - 36.64	31.38	-7.5%
DDM - Stable	3.16 - 7.89	5.53	-83.7%
DDM - Multi	37.53 - 68.65	48.15	42.0%