What is Spin Master Intrinsic Value: Projected FCF?
Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company. The details of how we calculate the intrinsic value of stocks are described in detail here.
As of today (2024-06-23), Spin Master's Intrinsic Value: Projected FCF is $23.85. The stock price of Spin Master is $21.49183. Therefore, Spin Master's Price-to-Intrinsic-Value-Projected-FCF of today is 0.9.
The historical rank and industry rank for Spin Master's Intrinsic Value: Projected FCF or its related term are showing as below:
SNMSF'
s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.61 Med: 1.19 Max: 2
Current: 0.9
During the past 10 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Spin Master was 2.00. The lowest was 0.61. And the median was 1.19.
SNMSF's Price-to-Projected-FCF is ranked better than 59.4% of 569
companies
in the Travel & Leisure industry
Industry Median: 1.12
vs SNMSF: 0.90
Spin Master Intrinsic Value: Projected FCF Historical Data
The historical data trend for Spin Master's Intrinsic Value: Projected FCF 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.
Competitive Comparison of Spin Master's Intrinsic Value: Projected FCF
For the Leisure subindustry, Spin Master's Price-to-Projected-FCF, along with its competitors' market caps and Price-to-Projected-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's Price-to-Projected-FCF Distribution in the Travel & Leisure Industry
For the Travel & Leisure industry and Consumer Cyclical sector, Spin Master's Price-to-Projected-FCF distribution charts can be found below:
* The bar in red indicates where Spin Master's Price-to-Projected-FCF falls into.
Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company.
The details of how we calculate the intrinsic value of stocks are described in detail here.
This method smooths out the free cash flow over the past 6-7 years, multiplies the results by a growth multiple, and adds a portion of Total Stockholders Equity.
* 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.
The growth multiple is capped between 8.35 and 17.74.
Total Stockholders Equity weighting is more art than science and it should always be revisited in more detail when researching a company. Weightings from 0% to 100% to more than 100% are possible. 80% was chosen as a happy median after taking the above ideas into consideration.
Spin Master's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as
Price-to-Intrinsic-Value-Projected-FCF
=
Share Price
/
Intrinsic Value: Projected FCF
=
21.49183
/
23.813364576606
=
0.90
* 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 Intrinsic Value: Projected FCF Related Terms
Thank you for viewing the detailed overview of Spin Master's Intrinsic Value: Projected FCF provided by GuruFocus.com. Please click on the following links to see related term pages.
Spin Master is a children's entertainment company operating in the just over $100 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, preschool and dolls & interactive, and activities, games and puzzles and plush). Spin Master has increased brand awareness via homegrown brands including Paw Patrol, Rusty Rivets, and Bakugan but has leaned on a robust acquisition strategy to reach adjacent markets through tie-ups like Rubik's, Swimways, and Melissa & Doug (which is set to come on board in 2024). The company has global reach, with more than 30 offices in nearly 20 countries and sales in over 100 markets.
Quick Browse
Personalize
Premium Gurus 
Create New Portfolio
Portfolio Contest
SNMSF has been successfully added to your 