First Time Loading...

Spin Master Corp
TSX:TOY

Watchlist Manager
Spin Master Corp Logo
Spin Master Corp
TSX:TOY
Watchlist
Price: 31.12 CAD -0.54% Market Closed
Updated: Apr 26, 2024

Intrinsic Value

Spin Master Corp. is an entertainment company, which engages in the design, manufacture, and marketing of toys, games, products, and entertainment properties. [ Read More ]

The intrinsic value of one TOY stock under the Base Case scenario is 45.58 CAD. Compared to the current market price of 31.12 CAD, Spin Master Corp is Undervalued by 32%.

Key Points:
TOY Intrinsic Value
Base Case
45.58 CAD
Undervaluation 32%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Spin Master Corp

Backtest Intrinsic Value
Dive into the past to invest in the future

Run backtest to discover the historical profit from buying and selling TOY stocks based on their intrinsic value.

Analyze the historical link between intrinsic value and market price to make more informed investment decisions.

Run Backtest
Settings
Valuation Methods
Buy/Sell Thresholds
Buy When:
%
Sell When:
%
B
S
Run Backtest
How does it work?

Fundamental Analysis

Beta
Ask me anything about
Spin Master Corp

Provide an overview of the primary business activities
of Spin Master Corp.

What unique competitive advantages
does Spin Master Corp hold over its rivals?

What risks and challenges
does Spin Master Corp face in the near future?

Summarize the latest earnings call
of Spin Master Corp.

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Spin Master Corp.

Provide P/S
for Spin Master Corp.

Provide P/E
for Spin Master Corp.

Provide P/OCF
for Spin Master Corp.

Provide P/FCFE
for Spin Master Corp.

Provide P/B
for Spin Master Corp.

Provide EV/S
for Spin Master Corp.

Provide EV/GP
for Spin Master Corp.

Provide EV/EBITDA
for Spin Master Corp.

Provide EV/EBIT
for Spin Master Corp.

Provide EV/OCF
for Spin Master Corp.

Provide EV/FCFF
for Spin Master Corp.

Provide EV/IC
for Spin Master Corp.

Show me price targets
for Spin Master Corp made by professional analysts.

What are the Revenue projections
for Spin Master Corp?

How accurate were the past Revenue estimates
for Spin Master Corp?

What are the Net Income projections
for Spin Master Corp?

How accurate were the past Net Income estimates
for Spin Master Corp?

What are the EPS projections
for Spin Master Corp?

How accurate were the past EPS estimates
for Spin Master Corp?

What are the EBIT projections
for Spin Master Corp?

How accurate were the past EBIT estimates
for Spin Master Corp?

Compare the revenue forecasts
for Spin Master Corp with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Spin Master Corp and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Spin Master Corp against its competitors.

Analyze the profit margins
(gross, operating, and net) of Spin Master Corp compared to its peers.

Compare the P/E ratios
of Spin Master Corp against its peers.

Discuss the investment returns and shareholder value creation
comparing Spin Master Corp with its peers.

Analyze the financial leverage
of Spin Master Corp compared to its main competitors.

Show all profitability ratios
for Spin Master Corp.

Provide ROE
for Spin Master Corp.

Provide ROA
for Spin Master Corp.

Provide ROIC
for Spin Master Corp.

Provide ROCE
for Spin Master Corp.

Provide Gross Margin
for Spin Master Corp.

Provide Operating Margin
for Spin Master Corp.

Provide Net Margin
for Spin Master Corp.

Provide FCF Margin
for Spin Master Corp.

Show all solvency ratios
for Spin Master Corp.

Provide D/E Ratio
for Spin Master Corp.

Provide D/A Ratio
for Spin Master Corp.

Provide Interest Coverage Ratio
for Spin Master Corp.

Provide Altman Z-Score Ratio
for Spin Master Corp.

Provide Quick Ratio
for Spin Master Corp.

Provide Current Ratio
for Spin Master Corp.

Provide Cash Ratio
for Spin Master Corp.

What is the historical Revenue growth
over the last 5 years for Spin Master Corp?

What is the historical Net Income growth
over the last 5 years for Spin Master Corp?

What is the current Free Cash Flow
of Spin Master Corp?

Discuss the annual earnings per share (EPS)
trend over the past five years for Spin Master Corp.

Financials

Balance Sheet Decomposition
Spin Master Corp

Current Assets 1.3B
Cash & Short-Term Investments 705.7m
Receivables 474.4m
Other Current Assets 138.9m
Non-Current Assets 670.7m
Long-Term Investments 3.7m
PP&E 86.2m
Intangibles 447.2m
Other Non-Current Assets 133.6m
Current Liabilities 446.5m
Accounts Payable 189.2m
Accrued Liabilities 196.2m
Other Current Liabilities 61.1m
Non-Current Liabilities 124.1m
Long-Term Debt 50.7m
Other Non-Current Liabilities 73.4m
Efficiency

Earnings Waterfall
Spin Master Corp

Revenue
1.9B USD
Cost of Revenue
-866.5m USD
Gross Profit
1B USD
Operating Expenses
-787.1m USD
Operating Income
251.3m USD
Other Expenses
-99.9m USD
Net Income
151.4m USD

Free Cash Flow Analysis
Spin Master Corp

Last Value
3-Years Average
FCF Margin
Conversion Rate
History
Components
Chart
Table
Fundamental Scores

TOY Profitability Score
Profitability Due Diligence

Spin Master Corp's profitability score is 61/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Positive 3-Year Average ROIC
Positive Free Cash Flow
Positive 3-Year Average ROE
61/100
Profitability
Score

Spin Master Corp's profitability score is 61/100. The higher the profitability score, the more profitable the company is.

TOY Solvency Score
Solvency Due Diligence

Spin Master Corp's solvency score is 84/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Negative Net Debt
Low D/E
Long-Term Solvency
84/100
Solvency
Score

Spin Master Corp's solvency score is 84/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

TOY Price Targets Summary
Spin Master Corp

Wall Street analysts forecast TOY stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for TOY is 45.75 CAD with a low forecast of 40.4 CAD and a high forecast of 53.55 CAD.

Lowest
Price Target
40.4 CAD
30% Upside
Average
Price Target
45.75 CAD
47% Upside
Highest
Price Target
53.55 CAD
72% Upside
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Shareholder Return

TOY Price
Spin Master Corp

1M 1M
-9%
6M 6M
-10%
1Y 1Y
-8%
3Y 3Y
-25%
5Y 5Y
-30%
10Y 10Y
+71%
Annual Price Range
31.12
52w Low
30.61
52w High
38.92
Price Metrics
Average Annual Return 0.59%
Standard Deviation of Annual Returns 50.15%
Max Drawdown -78%
Shares Statistics
Market Capitalization 3.2B CAD
Shares Outstanding 103 700 000
Percentage of Shares Shorted 0.71%

TOY Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

Spin Master Corp Logo
Spin Master Corp

Country

Canada

Industry

Leisure Products

Market Cap

3.2B CAD

Dividend Yield

0.77%

Description

Spin Master Corp. is an entertainment company, which engages in the design, manufacture, and marketing of toys, games, products, and entertainment properties. The company is headquartered in Toronto, Ontario. The company went IPO on 2015-07-30. The firm creates, designs, manufactures and markets a portfolio of toys, games, products and entertainment properties. The company operates three reportable operating segments: North America, Europe and Rest of World. North American segment is comprised of the United States and Canada. Europe, comprised of the United Kingdom, France, Italy, the Netherlands, Germany, Austria, Switzerland, Belgium, Luxembourg, Slovakia, Hungary, Romania, Czech Republic, Poland, Turkey, Russia and Greece; and the Rest of World, primarily comprised of Hong Kong, China, Vietnam, India, Australia, New Zealand, Japan and Mexico and all other areas of the world. The firm's portfolio of toys, games and products is organized into four product categories, such as Activities, Games & Puzzles and Plush, Boys, Outdoor and Preschool and Girls. The firm offers digital games, such as Sago Mini, Toca Boca and Mighty Express.

Contact

ONTARIO
TORONTO
225 King St W Suite 200
+14163646002.0
http://www.spinmaster.com/

IPO

2015-07-30

Employees

2 000

Officers

Co-Founder & Chairman
Mr. Ronnen Harary
Global President, CEO & Director
Mr. Max Rangel
Co-Founder, Chief Creative Officer, Executive VP & Director
Mr. Ben Varadi
CFO & Executive VP
Mr. Mark L. Segal
Executive VP & Chief Information Officer
Mr. Jason Wilson
Executive VP & Chief People Officer
Ms. Tara Deakin
Show More
Co-Founder & Director
Mr. Anton Rabie
Executive Vice President of Global Operations & Supply Chain
Mr. Paul Blom
Vice President of Investor Relations
Sophia Bisoukis
Executive VP, General Counsel & Corporate Secretary
Mr. Christopher Harrs
Show Less

See Also

Discover More
What is the Intrinsic Value of one TOY stock?

The intrinsic value of one TOY stock under the Base Case scenario is 45.58 CAD.

Is TOY stock undervalued or overvalued?

Compared to the current market price of 31.12 CAD, Spin Master Corp is Undervalued by 32%.