Valuation Spin Master Corp.

Stocks

Market Closed - Toronto S.E. Other stock markets 16:00:00 2026-07-17 EDT			5-day change	1st Jan Change
22.39 ^CAD	-0.67%		+2.75%	+17.53%

07-09	Spin Master Corp., AMC Global Media, Blumhouse Productions, Lions Gate Entertainment Corp., and Universal Products & Experiences Expand Studio Lineup For Hellbreak	CI
07-03	Spin Master Price Target Raised to $27 at TD	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	3,879	2,581	2,736	2,410	1,397	1,615	-	-
Change	-	-33.47%	6.03%	-11.93%	-42.04%	15.64%	-	-
Enterprise Value (EV) ¹	3,389	2,008	2,093	2,711	1,751	1,880	1,814	1,768
Change	-	-40.76%	4.24%	29.54%	-35.41%	7.37%	-3.51%	-2.55%
P/E	20x	10x	18.5x	30.6x	-9.52x	15.4x	11.4x	11.4x
PBR	3.69x	2.04x	-	-	-	-	-	-
PEG	-	0.3x	-0.4x	-0.7x	0x	-0x	0.3x	-
Capitalization / Revenue	1.9x	1.28x	1.44x	1.06x	0.66x	0.74x	0.72x	0.72x
EV / Revenue	1.66x	0.99x	1.1x	1.2x	0.83x	0.86x	0.81x	0.79x
EV / EBITDA	8.18x	5.16x	5x	5.85x	4.9x	4.86x	4.44x	4.24x
EV / EBIT	12.5x	6.25x	7.25x	8.12x	7.89x	8.47x	7.44x	6.86x
EV / FCF	9.98x	13.4x	17x	12.6x	14.2x	21x	12.2x	10.6x
FCF Yield	10%	7.47%	5.88%	7.95%	7.06%	4.75%	8.17%	9.41%
Dividend per Share ²	-	0.087	0.1772	0.2951	0.3439	0.4265	0.4515	0.4915
Rate of return	-	0.35%	0.67%	1.25%	2.47%	2.67%	2.83%	3.08%
EPS ²	1.89	2.45	1.43	0.77	-1.46	1.04	1.4	1.4
Distribution rate	-	3.55%	12.4%	38.3%	-23.6%	41%	32.3%	35.1%
Net sales ¹	2,042	2,020	1,905	2,263	2,113	2,175	2,230	2,251
EBITDA ¹	414.1	389.4	418.8	463.6	357.1	387.2	409	416.5
EBIT ¹	272.2	321.2	288.7	333.8	222	221.9	244	257.7
Net income ¹	198.6	261.3	151.4	81.9	-148.5	114.3	146.7	132
Net Debt ¹	-489.7	-573.1	-643.6	300.9	354.2	264.7	198.8	152.5
Reference price ²	37.88	24.62	26.40	23.54	13.89	15.98	15.98	15.98
Nbr of stocks (in thousands)	102,394	104,828	103,661	102,377	100,535	100,399	-	-
Announcement Date	2/28/22	3/8/23	2/28/24	2/24/25	3/5/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SPIN MASTER CORP.	15.44x	0.86x	4.85x	2.66%	1.61B
BANDAI NAMCO HOLDINGS INC.	18.94x	1.57x	9.27x	2.33%	16.22B
HASBRO, INC.	14.17x	2.75x	9.42x	3.44%	11.61B
GAMES WORKSHOP GROUP PLC	34.77x	10.53x	22.02x	2.54%	9.03B
MATTEL, INC.	9.01x	1.03x	6.74x	-.--%	4.26B
TONIES SE	34.41x	1.72x	16.66x	-.--%	1.63B
Average	21.12x	3.08x	11.49x	1.83%	7.39B
Weighted average by Cap.	20.40x	3.63x	11.77x	2.36%