Spin Master Corp
TSX:TOY

Watchlist Manager
Spin Master Corp Logo
Spin Master Corp
TSX:TOY
Watchlist
Price: 20.1 CAD 0.75% Market Closed
Market Cap: 2.1B CAD

Relative Value

The Relative Value of one TOY stock under the Base Case scenario is hidden CAD. Compared to the current market price of 20.1 CAD, Spin Master Corp is hidden .

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

TOY Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
96
vs Industry
55
Median 3Y
1.2
Median 5Y
1.4
Industry
1.2
Forward
0.7
vs History
34
vs Industry
20
Median 3Y
18.1
Median 5Y
19.4
Industry
18.6
Forward
9.4
vs History
96
vs Industry
56
Median 3Y
9.1
Median 5Y
9.7
Industry
11.8
vs History
41
vs Industry
54
Median 3Y
16.1
Median 5Y
14.3
Industry
18.9
vs History
96
vs Industry
49
Median 3Y
1.7
Median 5Y
2.1
Industry
1.7
vs History
90
vs Industry
50
Median 3Y
1.1
Median 5Y
1.3
Industry
1.4
Forward
0.9
vs History
93
vs Industry
68
Median 3Y
2
Median 5Y
2.3
Industry
4.4
vs History
76
vs Industry
44
Median 3Y
5.9
Median 5Y
7.1
Industry
11.1
Forward
4.9
vs History
58
vs Industry
35
Median 3Y
8.9
Median 5Y
10.4
Industry
15.7
Forward
8.6
vs History
92
vs Industry
52
Median 3Y
7.8
Median 5Y
8.3
Industry
12.5
vs History
61
vs Industry
40
Median 3Y
12.8
Median 5Y
12.2
Industry
15.4
vs History
96
vs Industry
53
Median 3Y
1.4
Median 5Y
2.1
Industry
1.4

Multiples Across Competitors

TOY Competitors Multiples
Spin Master Corp Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
CA
Spin Master Corp
TSX:TOY
2B CAD 0.7 25.9 5.7 9.3
JP
Bandai Namco Holdings Inc
TSE:7832
2.8T JPY 2.2 20.7 10.6 13
US
Hasbro Inc
NASDAQ:HAS
11.4B USD 2.6 -20.5 13.8 16.1
JP
Shimano Inc
TSE:7309
1.5T JPY 3.1 28.4 13 19.6
UK
Games Workshop Group PLC
LSE:GAW
6.4B GBP 10.4 32.7 20.7 24.2
US
Mattel Inc
NASDAQ:MAT
6.3B USD 1.2 14.5 9.5 12.1
CN
Zhejiang CFMoto Power Co Ltd
SSE:603129
44.8B CNY 2.4 24.8 25.1 25.1
CA
BRP Inc
TSX:DOO
7.8B CAD 1 321.1 10.2 18.4
US
Acushnet Holdings Corp
NYSE:GOLF
5B USD 2 22.4 15.7 18.5
US
Brunswick Corp
NYSE:BC
4.8B USD 0.9 -20.2 11.3 22.6
US
Polaris Inc
NYSE:PII
3.8B USD 0.5 -25.3 13.7 94.1
P/E Multiple
Earnings Growth PEG
CA
Spin Master Corp
TSX:TOY
Average P/E: 61.3
25.9
36%
0.7
JP
Bandai Namco Holdings Inc
TSE:7832
20.7
6%
3.5
US
Hasbro Inc
NASDAQ:HAS
Negative Multiple: -20.5
29%
N/A
JP
Shimano Inc
TSE:7309
28.4
1%
28.4
UK
Games Workshop Group PLC
LSE:GAW
32.7
4%
8.2
US
Mattel Inc
NASDAQ:MAT
14.5
3%
4.8
CN
Zhejiang CFMoto Power Co Ltd
SSE:603129
24.8
26%
1
CA
BRP Inc
TSX:DOO
321.1
N/A N/A
US
Acushnet Holdings Corp
NYSE:GOLF
22.4
7%
3.2
US
Brunswick Corp
NYSE:BC
Negative Multiple: -20.2
38%
N/A
US
Polaris Inc
NYSE:PII
Negative Multiple: -25.3
23%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
Spin Master Corp
TSX:TOY
Average EV/EBITDA: 13.6
5.7
11%
0.5
JP
Bandai Namco Holdings Inc
TSE:7832
10.6
5%
2.1
US
Hasbro Inc
NASDAQ:HAS
13.8
14%
1
JP
Shimano Inc
TSE:7309
13
9%
1.4
UK
Games Workshop Group PLC
LSE:GAW
20.7
4%
5.2
US
Mattel Inc
NASDAQ:MAT
9.5
7%
1.4
CN
Zhejiang CFMoto Power Co Ltd
SSE:603129
25.1
37%
0.7
CA
BRP Inc
TSX:DOO
10.2
9%
1.1
US
Acushnet Holdings Corp
NYSE:GOLF
15.7
7%
2.2
US
Brunswick Corp
NYSE:BC
11.3
3%
3.8
US
Polaris Inc
NYSE:PII
13.7
9%
1.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
Spin Master Corp
TSX:TOY
Average EV/EBIT: 24.8
9.3
14%
0.7
JP
Bandai Namco Holdings Inc
TSE:7832
13
N/A N/A
US
Hasbro Inc
NASDAQ:HAS
16.1
16%
1
JP
Shimano Inc
TSE:7309
19.6
N/A N/A
UK
Games Workshop Group PLC
LSE:GAW
24.2
4%
6
US
Mattel Inc
NASDAQ:MAT
12.1
3%
4
CN
Zhejiang CFMoto Power Co Ltd
SSE:603129
25.1
33%
0.8
CA
BRP Inc
TSX:DOO
18.4
11%
1.7
US
Acushnet Holdings Corp
NYSE:GOLF
18.5
6%
3.1
US
Brunswick Corp
NYSE:BC
22.6
6%
3.8
US
Polaris Inc
NYSE:PII
94.1
26%
3.6