Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
Canada
/
Consumer Durables
/
Spin Master
TOY
Spin Master
Digital Gaming And Expanding Middle Class Will Drive Transformation
AN
AnalystHighTarget
Not Invested
Consensus Narrative from 9 Analysts
Published
16 Jul 25
Updated
15 Aug 25
0
Set Fair Value
0
votes
Share
AnalystHighTarget
's Fair Value
CA$42.02
45.2% undervalued
intrinsic discount
15 Aug
CA$23.04
Loading
1Y
-26.0%
7D
7.0%
Author's Valuation
CA$42.0
45.2% undervalued
intrinsic discount
AnalystHighTarget Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
AnalystHighTarget Fair Value
CA$42.0
45.2% undervalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
0
2b
2014
2017
2020
2023
2025
2026
2028
Revenue US$2.5b
Earnings US$193.9m
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$193.89m
Earnings '28
x
18.15x
PE Ratio '28
=
US$3.52b
Market Cap '28
US$3.52b
Market Cap '28
/
95.43m
No. shares '28
=
US$36.88
Share Price '28
US$36.88
Share Price '28
Discounted to 2025 @ 6.79% p.a.
=
US$30.28
Fair Value '25
US$30.28
Fair Value '25
Converted to CAD @ 1.3813 USD/CAD Exchange Rate
=
CA$41.82
Fair Value '25