investorscraft@gmail.com

Intrinsic ValueSpectrum Brands Holdings, Inc. (SPB)

Previous Close$63.71
Intrinsic Value
Upside potential
Previous Close
$63.71

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Spectrum Brands Holdings, Inc. operates as a diversified consumer products company with a focus on home essentials, personal care, and pet care. The company generates revenue through a portfolio of well-known brands, leveraging both retail and e-commerce channels. Its core segments include hardware & home improvement, global pet care, and home & personal care, positioning it competitively in markets characterized by steady demand and brand loyalty. Spectrum Brands maintains a strong presence in North America and Europe, supported by strategic acquisitions and product innovation. The company’s revenue model relies on a mix of recurring consumer purchases and discretionary spending, balancing resilience with growth opportunities. Its market positioning is reinforced by operational efficiencies and a focus on high-margin categories, allowing it to navigate competitive pressures effectively.

Revenue Profitability And Efficiency

Spectrum Brands reported revenue of $2.96 billion for FY 2024, with net income of $124.8 million, reflecting a diluted EPS of $4.09. Operating cash flow stood at $162.6 million, while capital expenditures were $44 million, indicating disciplined capital allocation. The company’s profitability metrics suggest stable margins, supported by cost management and revenue diversification across its segments.

Earnings Power And Capital Efficiency

The company’s earnings power is underscored by its ability to generate consistent operating cash flow, which supports reinvestment and debt reduction. With a net income margin of approximately 4.2%, Spectrum Brands demonstrates moderate capital efficiency, balancing growth initiatives with shareholder returns. Its capital expenditures are relatively low, aligning with a focus on optimizing existing operations.

Balance Sheet And Financial Health

Spectrum Brands maintains a solid balance sheet, with $368.9 million in cash and equivalents and total debt of $647.8 million. The debt level appears manageable given its cash flow generation, suggesting a stable financial position. The company’s liquidity and leverage ratios indicate prudent financial management, with room for strategic flexibility.

Growth Trends And Dividend Policy

The company has shown resilience in its core markets, with growth driven by product innovation and geographic expansion. Spectrum Brands pays a dividend of $1.88 per share, reflecting a commitment to returning capital to shareholders. Its dividend policy aligns with its cash flow stability, though future growth may hinge on operational execution and market conditions.

Valuation And Market Expectations

Spectrum Brands’ valuation reflects its steady earnings and cash flow profile. Market expectations appear balanced, with the stock priced for moderate growth. The company’s ability to sustain margins and navigate inflationary pressures will be key to its valuation trajectory.

Strategic Advantages And Outlook

Spectrum Brands benefits from a diversified product portfolio and strong brand recognition, providing a competitive edge. The outlook remains cautiously optimistic, with opportunities in e-commerce and international markets. Operational efficiency and strategic acquisitions could further enhance its market position, though macroeconomic headwinds pose risks.

Sources

Company filings (10-K), investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount