Spin Master Valuation
Is SP9 undervalued compared to its fair value, analyst forecasts and its price relative to the market?
Valuation Score
3/6Valuation Score 3/6
Below Fair Value
Significantly Below Fair Value
Price-To-Earnings vs Peers
Price-To-Earnings vs Industry
Price-To-Earnings vs Fair Ratio
Analyst Forecast
Share Price vs Fair Value
What is the Fair Price of SP9 when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.
Below Fair Value: SP9 (€21) is trading below our estimate of fair value (€218.58)
Significantly Below Fair Value: SP9 is trading below fair value by more than 20%.
Key Valuation Metric
Which metric is best to use when looking at relative valuation for SP9?
Key metric: As SP9 is profitable we use its Price-To-Earnings Ratio for relative valuation analysis.
| What is SP9's PE Ratio? | |
|---|---|
| PE Ratio | 77.2x |
| Earnings | US$30.70m |
| Market Cap | US$2.37b |
| Key Statistics | |
|---|---|
| Enterprise Value/Revenue | 1.3x |
| Enterprise Value/EBITDA | 12.5x |
| PEG Ratio | 2.6x |
Price to Earnings Ratio vs Peers
How does SP9's PE Ratio compare to its peers?
| Company | Forward PE | Estimated Growth | Market Cap |
|---|---|---|---|
| Peer Average | 54.5x | ||
ZPF Zapf Creation | 176.5x | n/a | €199.4m |
BOSS Hugo Boss | 10.6x | 13.1% | €2.3b |
ULC UNITEDLABELS | 18.6x | 26.1% | €11.5m |
EIN3 Einhell Germany | 12.4x | 9.2% | €722.4m |
SP9 Spin Master | 77.2x | 30.1% | €3.3b |
Price-To-Earnings vs Peers: SP9 is expensive based on its Price-To-Earnings Ratio (77.2x) compared to the peer average (54.5x).
Price to Earnings Ratio vs Industry
How does SP9's PE Ratio compare vs other companies in the European Leisure Industry?
| 0 Companies | Price / Earnings | Estimated Growth | Market Cap |
|---|---|---|---|
| 0 Companies | Estimated Growth | Market Cap |
|---|
Price-To-Earnings vs Industry: SP9 is expensive based on its Price-To-Earnings Ratio (77.2x) compared to the Global Leisure industry average (17.6x).
Price to Earnings Ratio vs Fair Ratio
What is SP9's PE Ratio compared to its Fair PE Ratio? This is the expected PE Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.
| Fair Ratio | |
|---|---|
| Current PE Ratio | 77.2x |
| Fair PE Ratio | 26x |
Price-To-Earnings vs Fair Ratio: SP9 is expensive based on its Price-To-Earnings Ratio (77.2x) compared to the estimated Fair Price-To-Earnings Ratio (26x).
Analyst Price Targets
What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?
| Date | Share Price | Average 1Y Price Target | Dispersion | High | Low | 1Y Actual price | Analysts |
|---|---|---|---|---|---|---|---|
| Current | €21.00 | €28.94 +37.8% | 9.1% | €31.51 | €23.87 | n/a | 8 |
| Nov ’25 | €18.90 | €27.98 +48.0% | 8.9% | €30.46 | €23.18 | n/a | 8 |
| Oct ’25 | €19.70 | €27.72 +40.7% | 10.3% | €30.86 | €22.89 | n/a | 8 |
| Sep ’25 | €20.80 | €27.92 +34.3% | 10.4% | €31.15 | €23.20 | n/a | 8 |
| Aug ’25 | €20.60 | €28.29 +37.3% | 10.4% | €31.53 | €23.48 | n/a | 8 |
| Jul ’25 | €18.60 | €28.66 +54.1% | 10.9% | €31.37 | €23.87 | n/a | 9 |
| Jun ’25 | €18.70 | €28.29 +51.3% | 10.9% | €30.95 | €23.55 | n/a | 9 |
| May ’25 | €20.40 | €31.14 +52.6% | 9.1% | €34.62 | €27.15 | n/a | 9 |
| Apr ’25 | €23.60 | €31.14 +31.9% | 8.9% | €34.77 | €27.27 | n/a | 9 |
| Mar ’25 | €21.60 | €31.36 +45.2% | 9.3% | €34.68 | €27.20 | n/a | 9 |
| Feb ’25 | €23.20 | €32.68 +40.9% | 7.6% | €36.12 | €28.14 | n/a | 9 |
| Jan ’25 | €23.20 | €33.29 +43.5% | 6.1% | €35.90 | €28.87 | n/a | 8 |
| Dec ’24 | €21.80 | €33.50 +53.7% | 6.0% | €36.20 | €29.11 | n/a | 8 |
| Nov ’24 | €22.20 | €35.58 +60.3% | 8.2% | €41.99 | €31.48 | €18.90 | 8 |
| Oct ’24 | €23.80 | €33.94 +42.6% | 5.5% | €37.71 | €30.13 | €19.70 | 9 |
| Sep ’24 | €24.00 | €34.01 +41.7% | 5.1% | €37.53 | €30.61 | €20.80 | 9 |
| Aug ’24 | €23.60 | €33.27 +41.0% | 4.7% | €36.25 | €30.44 | €20.60 | 9 |
| Jul ’24 | €23.40 | €33.09 +41.4% | 5.2% | €36.58 | €29.81 | €18.60 | 9 |
| Jun ’24 | €23.00 | €33.46 +45.5% | 6.0% | €36.98 | €29.78 | €18.70 | 10 |
| May ’24 | €25.00 | €32.08 +28.3% | 8.0% | €36.21 | €28.03 | €20.40 | 10 |
| Apr ’24 | €24.40 | €32.10 +31.5% | 8.5% | €36.59 | €27.95 | €23.60 | 10 |
| Mar ’24 | €25.00 | €33.45 +33.8% | 11.1% | €41.44 | €28.82 | €21.60 | 10 |
| Feb ’24 | €23.60 | €32.56 +38.0% | 11.2% | €40.35 | €27.53 | €23.20 | 10 |
| Jan ’24 | €22.40 | €33.36 +48.9% | 11.7% | €41.30 | €28.17 | €23.20 | 10 |
| Dec ’23 | €24.20 | €34.22 +41.4% | 12.0% | €42.46 | €28.97 | €21.80 | 10 |
| Nov ’23 | €30.60 | €45.87 +49.9% | 11.4% | €59.24 | €39.08 | €22.20 | 11 |
Analyst Forecast: Target price is more than 20% higher than the current share price and analysts are within a statistically confident range of agreement.