As of 2025-12-20, the Intrinsic Value of Spin Master Corp (TOY.TO) is 29.73 CAD. This TOY.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 20.39 CAD, the upside of Spin Master Corp is 45.80%.
The range of the Intrinsic Value is 21.54 - 46.17 CAD
Based on its market price of 20.39 CAD and our intrinsic valuation, Spin Master Corp (TOY.TO) is undervalued by 45.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 21.54 - 46.17 | 29.73 | 45.8% |
| DCF (Growth 10y) | 25.18 - 49.39 | 33.31 | 63.4% |
| DCF (EBITDA 5y) | 28.72 - 36.60 | 31.03 | 52.2% |
| DCF (EBITDA 10y) | 29.85 - 39.66 | 33.26 | 63.1% |
| Fair Value | 19.16 - 19.16 | 19.16 | -6.05% |
| P/E | 16.64 - 25.00 | 20.97 | 2.9% |
| EV/EBITDA | 20.35 - 36.51 | 29.47 | 44.5% |
| EPV | 28.11 - 38.41 | 33.26 | 63.1% |
| DDM - Stable | 5.17 - 12.44 | 8.81 | -56.8% |
| DDM - Multi | 16.28 - 29.00 | 20.72 | 1.6% |
| Market Cap (mil) | 2,089.57 |
| Beta | 1.26 |
| Outstanding shares (mil) | 102.48 |
| Enterprise Value (mil) | 2,692.95 |
| Market risk premium | 5.10% |
| Cost of Equity | 9.96% |
| Cost of Debt | 4.25% |
| WACC | 8.18% |