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.
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.
Spin MasterSNMSF 77 Intrinsic Value: Projected FCF is $27.66 as of Sep. 11, 2026. GuruFocus rates SNMSF with a GF Score™ of 77/100 and a GF Value™ of $20.31 (Significantly Undervalued). The stock has 3 warning signs investors should review. Among 592 Travel & Leisure companies, Spin Master ranks better than 75.34% on this metric.
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 (2026-09-11), Spin Master's Intrinsic Value: Projected FCF is $27.66. The stock price of Spin Master is $14.07. Therefore, Spin Master's Price-to-Intrinsic-Value-Projected-FCF of today is 0.5.
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: 0.46 Med: 1.06 Max: 2
Current: 0.51
During the past 12 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Spin Master was 2.00. The lowest was 0.46. And the median was 1.06.
SNMSF's Price-to-Projected-FCF is ranked better than 75.34% of 592
companies
in the Travel & Leisure industry
Industry Median: 0.91
vs SNMSF: 0.51
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
=
14.07
/
28.17966789989
=
0.50
* 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
Spin Master Intrinsic Value: Projected FCF Historical Data
* Premium members only.
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.
SNMSF vs AS, HAS, LTH: Intrinsic Value: Projected FCF Comparison
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 Price-to-Projected-FCF vs 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.
What does a Intrinsic Value: Projected FCF of $27.66 mean?
Spin Master (SNMSF) has a Intrinsic Value: Projected FCF of $27.66 as of Sep. 11, 2026. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Spin Master and its competitors. According to the industry distribution chart, Spin Master ranks #146 out of 592 companies in the Travel & Leisure industry, placing it in the top 24.7%.
Is Spin Master's Intrinsic Value: Projected FCF too high?
Spin Master's current Intrinsic Value: Projected FCF is $27.66. The Travel & Leisure industry median Intrinsic Value: Projected FCF is 0.91. Spin Master's value of $27.66 is 2939.6% above this industry median. Based on the distribution chart, Spin Master ranks #146 out of 592 companies in the Travel & Leisure industry, which is in the top quartile — a strong position relative to peers. Overall, Spin Master has a GF Score™ of 77/100 and is considered Significantly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Spin Master's Intrinsic Value: Projected FCF compare to AS and HAS?
According to the Travel & Leisure industry distribution chart, Spin Master ranks #146 out of 592 companies for Intrinsic Value: Projected FCF. This places Spin Master in the top 25% of its industry — outperforming the majority of peers. The industry median Intrinsic Value: Projected FCF is 0.91. Spin Master's value of $27.66 is 2939.6% above this benchmark. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Intrinsic Value: Projected FCF for a Travel & Leisure company?
The median Intrinsic Value: Projected FCF among Travel & Leisure companies is 0.91, based on 592 companies in the industry. Companies in the top quartile (top 25%) have a Intrinsic Value: Projected FCF significantly above this median, while those in the bottom quartile fall well below. However, Intrinsic Value: Projected FCF should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Spin Master's current Intrinsic Value: Projected FCF of $27.66 is 2939.6% above the industry median. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Intrinsic Value: Projected FCF mean?
A high Intrinsic Value: Projected FCF can signal that a stock is expensive relative to its fundamentals. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Spin Master and its competitors. For the Travel & Leisure industry, the median Intrinsic Value: Projected FCF is 0.91 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Spin Master's current Intrinsic Value: Projected FCF is $27.66. 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 (SNMSF) is currently considered Significantly Undervalued. The stock's GF Value™ is $20.31, compared to a current price of $14.07 — trading 30.7% below its estimated fair value. The current Intrinsic Value: Projected FCF is $27.66 and 2939.6% above the Travel & Leisure industry median of 0.91. Spin Master's overall GF Score™ is 77/100 with 3 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Intrinsic Value: Projected FCF calculated?
Intrinsic Value: Projected FCF is calculated from a company's financial statements. For Spin Master (SNMSF), the current Intrinsic Value: Projected FCF is $27.66 as of Sep. 11, 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 (SNMSF) Overvalued in 2026?
Based on GuruFocus' analysis, Spin Master stock appears to be undervalued.
The current stock price of $14.07 is trading 30.7% below its estimated GF Value™ of $20.31.
GuruFocus considers Spin Master to be Significantly Undervalued.
Key valuation signals for SNMSF:
Intrinsic Value: Projected FCF: $27.66
GF Value™: $20.31 vs. price of $14.07 (30.7% below fair value)
Industry Position: 2939.6% above the Travel & Leisure median (#146 of 592)
No single metric tells the full story. See the SNMSF stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.
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.
77GF Score
Get the complete analysis for SNMSF
Intrinsic Value: Projected FCF is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.
Quick Browse
Personalize
Premium Gurus 
Create New Portfolio
SNMSF has been successfully added to your 
