Spin Master (STU:SP9) Cyclically Adjusted FCF per Share: € (As of Jun. 2026)

Author: Vera Yuan Vera Yuan
Vera Yuan
Vera Yuan
Director of Data and Quant Analytics at GuruFocus
Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Reviewed by: Charlie Tian Charlie Tian
Charlie Tian
Charlie Tian
Founder & CEO of GuruFocus
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.

STU:SP9 Spin Master Corp STU:SP9
75 GF Score
Price €12.30
GF Value €18.81
Valuation Significantly Undervalued
! 3 Warning Signs
View Full Analysis

What is Spin Master Cyclically Adjusted FCF per Share?

Spin Master STU:SP9 -0.81% 75 Cyclically Adjusted FCF per Share is € as of Jun. 2026. GuruFocus rates STU:SP9 with a GF Score™ of 75/100 and a GF Value™ of €18.81 (Significantly Undervalued). The stock has 3 warning signs investors should review.

E10 is a concept invented by Prof. Robert Shiller, who uses E10 for his Shiller PE Ratio calculation. E10 is the average of the inflation adjusted earnings of a company over the past 10 years. The similar calculation is applied by GuruFocus to calculate the Cyclically Adjusted FCF per Share and the Cyclically Adjusted Price-to-FCF. The Cyclically Adjusted FCF per Share is the average of the inflation adjusted Free Cash Flow per Share of a company over the past 10 years.

Spin Master's adjusted free cash flow per share for the three months ended in Jun. 2026 was €0.380. Add all the adjusted free cash flow per share for the past 10 years together and divide the count will get our Cyclically Adjusted FCF per Share, which is for the trailing ten years ended in Jun. 2026.

During the past 12 months, Spin Master's average Cyclically Adjusted FCF Growth Rate was 13.60% per year. Please click Growth Rate Calculation Example (GuruFocus) to see how GuruFocus calculates Wal-Mart Stores Inc (WMT)'s revenue growth rate. You can apply the same method to get the Cyclically Adjusted FCF Growth Rate using Cyclically Adjusted FCF per Share data.

As of today (2026-09-21), Spin Master's current stock price is €12.30. Spin Master's Cyclically Adjusted FCF per Share for the quarter that ended in Jun. 2026 was . Spin Master's Cyclically Adjusted Price-to-FCF of today is .

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Spin Master was 18.10. The lowest was 7.63. And the median was 10.90.


Spin Master  (STU:SP9) Cyclically Adjusted FCF per Share Explanation

If a company grows much fast than inflation, Cyclically Adjusted FCF per Share may underestimate the company's free cash flow. Cyclically Adjusted Price-to-FCF can seem to be too high even the actual Price-to-Free-Cash-Flow is low.

For the Cyclically Adjusted Price-to-FCF, the free cash flow per share of the past 10 years are inflation-adjusted and averaged. The result is used for P/FCF calculation. Since it looks at the average over the last 10 years, the Cyclically Adjusted Price-to-FCF is also called CAPFCF Ratio.

The Shiller PE Ratio was first used by professor Robert Shiller. He uses E10 for his Shiller PE Ratio calculation. E10 is the average of the inflation adjusted earnings per share of a company over the past 10 years. The similar calculation is applied by GuruFocus to calculate the Cyclically Adjusted Price-to-FCF. The Cyclically Adjusted FCF per Share is the average of the inflation adjusted free cash flow per share of a company over the past 10 years.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Spin Master was 18.10. The lowest was 7.63. And the median was 10.90.


Be Aware

Cyclically Adjusted Price-to-FCF works better for cyclical companies. It gives you a better idea on the company's real free cash flow value.


Spin Master Cyclically Adjusted FCF per Share Related Terms


Spin Master Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Spin Master's Cyclically Adjusted FCF per Share can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

Spin Master Cyclically Adjusted FCF per Share Chart

Spin Master Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Cyclically Adjusted FCF per Share
Get a 7-Day Free Trial Premium Member Only Premium Member Only - - - - -

Spin Master Quarterly Data
Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26 Jun26
Cyclically Adjusted FCF per Share Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only - - - - -

STU:SP9 vs AS, HAS, LTH: Cyclically Adjusted FCF per Share Comparison

For the Leisure subindustry, Spin Master's Cyclically Adjusted Price-to-FCF, along with its competitors' market caps and Cyclically Adjusted Price-to-FCF data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


Spin Master Cyclically Adjusted Price-to-FCF vs Travel & Leisure Industry

For the Travel & Leisure industry and Consumer Cyclical sector, Spin Master's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

* The bar in red indicates where Spin Master's Cyclically Adjusted Price-to-FCF falls into.


STU:SP9
75GF Score
Spin Master Corp STU:SP9
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Spin Master Cyclically Adjusted FCF per Share Calculation

E10 is a concept invented by Prof. Robert Shiller, who uses E10 for his Shiller PE Ratio calculation. E10 is the average of the inflation adjusted earnings of a company over the past 10 years. The similar calculation is applied by GuruFocus to calculate the Cyclically Adjusted FCF per Share and the Cyclically Adjusted Price-to-FCF. The Cyclically Adjusted FCF per Share is the average of the inflation adjusted Free Cash Flow per Share of a company over the past 10 years.

What is Cyclically Adjusted FCF per Share? How do we calculate Cyclically Adjusted FCF per Share?

Cyclically Adjusted FCF per Share is the average of the inflation adjusted Free Cash Flow per Share of a company over the past 10 years. Let's use an example to explain.

If we want to calculate the Cyclically Adjusted FCF per Share of Wal-Mart (WMT) for Dec. 31, 2010, we need to have the inflation data and the free cash flow per share from 2001 through 2010.

We adjusted the 2001 free cash flow per share data with the total inflation from 2001 through 2010 to the equivalent free cash flow in 2010. If the total inflation from 2001 to 2010 is 40%, and Wal-Mart's free cash flow is $1 a share in 2001, then the 2001's equivalent free cash flow in 2010 is $1.4 a share. If Wal-Mart's free cash flow is $1 again in 2002, and the total inflation from 2002 through 2010 is 35%, then the equivalent 2002 free cash flow in 2010 is $1.35. So on and so forth, you get the equivalent free cash flow per share of past 10 years. Then you add them together and divided the sum by the count to get Cyclically Adjusted FCF per Share.

Please note that we use the CPI data of the country/region where the company is headquartered. If the CPI data for that country/region is not available, then we will use the CPI data of the United States as default.

For example, Spin Master's adjusted Free Cash Flow per Share data for the three months ended in Jun. 2026 was:

Adj_FreeCashFlowPerShare= Free Cash Flow per Share /CPI of Jun. 2026 (Change)*Current CPI (Jun. 2026)
=0.38/133.5265*133.5265
=0.380

Current CPI (Jun. 2026) = 133.5265.

Spin Master Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201609 0.211 101.765 0.277
201612 0.488 101.449 0.642
201703 0.191 102.634 0.248
201706 0.093 103.029 0.121
201709 0.914 103.345 1.181
201712 0.860 103.345 1.111
201803 -0.047 105.004 -0.060
201806 -0.107 105.557 -0.135
201809 0.760 105.636 0.961
201812 0.567 105.399 0.718
201903 -0.118 106.979 -0.147
201906 -0.237 107.690 -0.294
201909 0.835 107.611 1.036
201912 0.026 107.769 0.032
202003 -0.107 107.927 -0.132
202006 0.471 108.401 0.580
202009 0.923 108.164 1.139
202012 1.124 108.559 1.383
202103 0.028 110.298 0.034
202106 0.683 111.720 0.816
202109 0.615 112.905 0.727
202112 1.912 113.774 2.244
202203 -0.588 117.646 -0.667
202206 0.872 120.806 0.964
202209 1.852 120.648 2.050
202212 -0.209 120.964 -0.231
202303 -0.100 122.702 -0.109
202306 0.102 124.203 0.110
202309 1.173 125.230 1.251
202312 0.549 125.072 0.586
202403 0.149 126.258 0.158
202406 0.133 127.522 0.139
202409 0.591 127.285 0.620
202412 1.755 127.364 1.840
202503 0.150 129.181 0.155
202506 0.107 129.892 0.110
202509 0.396 130.287 0.406
202512 1.343 130.366 1.376
202603 0.829 132.262 0.837
202606 0.380 133.527 0.380

Add all the adjusted free cash flow per share together and divide 10 will get our Cyclically Adjusted FCF per Share.

What does a Cyclically Adjusted FCF per Share of € mean?
Spin Master (STU:SP9) has a Cyclically Adjusted FCF per Share of € as of Jun. 2026. Cyclically Adjusted FCF per Share represents the company's inflation-adjusted FCF per share over a 10-year period. View historical data on Spin Master and its competitors.
Is Spin Master's Cyclically Adjusted FCF per Share too high?
Spin Master's current Cyclically Adjusted FCF per Share is €. Overall, Spin Master has a GF Score™ of 75/100 and is considered Significantly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Spin Master's Cyclically Adjusted FCF per Share compare to AS and HAS?
Spin Master's Cyclically Adjusted FCF per Share of € can be compared against companies in the Travel & Leisure industry. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Cyclically Adjusted FCF per Share for a Travel & Leisure company?
A good Cyclically Adjusted FCF per Share depends on the Travel & Leisure industry context. However, Cyclically Adjusted FCF per Share should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Cyclically Adjusted FCF per Share mean?
A high Cyclically Adjusted FCF per Share can signal that a stock is expensive relative to its fundamentals. Cyclically Adjusted FCF per Share represents the company's inflation-adjusted FCF per share over a 10-year period. View historical data on Spin Master and its competitors. Spin Master's current Cyclically Adjusted FCF per Share is €. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Spin Master stock overvalued right now?
Based on GuruFocus' analysis, Spin Master (STU:SP9) is currently considered Significantly Undervalued. The stock's GF Value™ is €18.81, compared to a current price of €12.30 — trading 34.6% below its estimated fair value. The current Cyclically Adjusted FCF per Share is €. Spin Master's overall GF Score™ is 75/100 with 3 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Cyclically Adjusted FCF per Share calculated?
Cyclically Adjusted FCF per Share is calculated from a company's financial statements. For Spin Master (STU:SP9), the current Cyclically Adjusted FCF per Share is € as of Jun. 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

Is Spin Master (STU:SP9) Overvalued in 2026?

Based on GuruFocus' analysis, Spin Master stock appears to be undervalued. The current stock price of €12.30 is trading 34.6% below its estimated GF Value™ of €18.81. GuruFocus considers Spin Master to be Significantly Undervalued.

Key valuation signals for STU:SP9:

  • Cyclically Adjusted FCF per Share:
  • GF Value™: €18.81 vs. price of €12.30 (34.6% below fair value)
  • GF Score™: 75/100 with 3 warning signs

No single metric tells the full story. See the STU:SP9 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Spin Master Business Description

Address 225 King Street West, Suite 200, Toronto, ON, CAN, M5V 3M2
Spin Master is a children's entertainment company operating in the nearly $120 billion global toy industry. The company creates, designs, manufactures, and markets a portfolio of products, brands, and entertainment properties across four key categories (outdoor, wheels & action, infant, toddler, preschool & plush, and activities, games & puzzles, dolls, and interactive). Spin Master has increased brand awareness via homegrown brands including Paw Patrol, Hatchimals, and Bakugan but has leaned on a robust acquisition strategy to reach adjacent markets through tie-ups like Rubik's, Gund, and Melissa & Doug. The company has global reach, with 29 offices in nearly 20 countries and sales in over 100 markets.
75GF Score

Get the complete analysis for STU:SP9

Cyclically Adjusted FCF per Share is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

€12.30
Price
€18.81
GF Value