Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
Canada
/
Consumer Durables
/
Spin Master
TOY
Spin Master
Tariffs And Franchise Reliance Will Hinder Revenue Amid Digital Upside
AN
AnalystLowTarget
Not Invested
Consensus Narrative from 9 Analysts
Published
18 Jul 25
Updated
21 Aug 25
0
Set Fair Value
0
votes
Share
AnalystLowTarget
's Fair Value
CA$23.90
2.5% undervalued
intrinsic discount
21 Aug
CA$23.31
Loading
1Y
-27.8%
7D
1.2%
Author's Valuation
CA$23.9
2.5% undervalued
intrinsic discount
AnalystLowTarget Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
AnalystLowTarget Fair Value
CA$23.9
2.5% undervalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
0
2b
2014
2017
2020
2023
2025
2026
2028
Revenue US$2.4b
Earnings US$194.3m
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
2.99%
Leisure revenue growth rate
0.15%
Other Inputs & Calculation
Risk Level (Discount Rate)
Our default considers factors like the company's size, volatility, profitablity and country of operation.
Risk Level (Discount Rate)
%
0
Decrease
Increase
Current discount rate
6.77%
Calculation
US$194.31m
Earnings '28
x
10.47x
PE Ratio '28
=
US$2.03b
Market Cap '28
US$2.03b
Market Cap '28
/
97.68m
No. shares '28
=
US$20.83
Share Price '28
US$20.83
Share Price '28
Discounted to 2025 @ 6.78% p.a.
=
US$17.11
Fair Value '25
US$17.11
Fair Value '25
Converted to CAD @ 1.3877 USD/CAD Exchange Rate
=
CA$23.74
Fair Value '25
