Spin Master

Digital Gaming And Expanding Middle Class Will Drive Transformation

AnalystHighTarget

Not Invested

Community Contributor

Published

16 Jul 25

Updated

15 Dec 25

Views

n/a

AnalystHighTarget's Fair Value

n/a

-39.7%

2.0%

-39.7%

2.0%

You can edit this narrative until Dec 16 11:05 AM. Then, changes will post as Updates.

Author's Valuation

CA$39.0948.3% undervalued

AnalystHighTarget Fair Value

Narrative

Updates1

Shared on 15 Dec 25

Fair value Decreased 6.96%

TOY Long-Term Brand And Content Strength Will Drive Upbeat Share Repricing

Analysts have lowered their price target on Spin Master to C$27 from C$29. This reflects updated assumptions that incorporate slightly higher long term growth and margin expectations, but at a more conservative valuation multiple.

AnalystHighTarget Fair Value

CA$39.09

48.3% undervalued

Future estimation in

Growth p.a.

Decrease

Increase

Current revenue growth rate

3.22%

Leisure revenue growth rate

0.17%

Risk Level (Discount Rate)

Our default considers factors like the company's size, volatility, profitablity and country of operation.

Decrease

Increase

Current discount rate

6.92%

Calculation

US$257.35m

Earnings '28

12.82x

PE Ratio '28

US$3.30b

Market Cap '28

US$3.30b

Market Cap '28

95.49m

No. shares '28

US$34.54

Share Price '28

US$34.54 Share Price '28

Discounted to 2025 @ 6.93% p.a.

US$28.25

Fair Value '25

US$28.25 Fair Value '25

Converted to CAD @ 1.3766 USD/CAD Exchange Rate

CA$38.89

Fair Value '25