investorscraft@gmail.com

Intrinsic Value of Spin Master Corp (TOY.TO)

Previous Close$33.67
Intrinsic Value
Upside potential
Previous Close
$33.67

VALUATION INPUT DATA

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

Company description

Spin Master Corp., a children's entertainment company, engages in the creation, design, manufacture, licensing, and marketing of various toys, entertainment, and digital games in North America, Europe, and internationally. The company operates through three segments: Toys, Entertainment, and Digital Games. The Toys segment's product categories include activities, games and puzzles, and plush; wheels and action; outdoor; and preschool, dolls, and interactive. The Entertainment segment engages in the creation, development, production, and distribution of multi-platform content, stories and characters in original shows, short-form series, and films. The Digital Games segment is involved in the development, marketing, and delivery of open-ended and creative digital games and educational play distributed via third-party platform providers. It offers its products under the Aerobie, Air Hogs, Bakugan, Batman, B*Pack, Cool Maker, DC Universe, Dreamworks Dragons, Dragons Rescue Riders, Etch A Sketch, Gabby's Dollhouse, GUND, Hatchimals, Kinetic Sand, League of Legends, Marshmallow, Meccano,Mermaid High, Mighty Express, Million Warriors, Monster Jam, Noid, Nørdlight, Orbeez, Originator, PAW Patrol, Peek-A-Roo, PixoBitz, P.Lushes Pets, Present Pets, Purse Pets, Rubiks, Sago Mini, Spin Master Games, Supercross, SwimWays, Tech Deck, Toca Boca, Valor Kick Scooter, What the Fluff, Wizarding World: Harry Potter, Zombaes, and Zo Zo Zombie brands. The company was founded in 1994 and is headquartered in Toronto, Canada.

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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, $m558
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount