Edwyn

Edwyn Search companies, tickers, CIKs…⌘K

Spectrum Brands Holdings, Inc.

SPBCIK 0000109177

Compare:NWL JAKK WHR IRBT

Compare SPB

Intrinsic Value

SPB Intrinsic Valuation

Review the filing-backed discounted cash flow baseline, scenario range, and capital structure context for a fundamentals-first fair value read.

Intrinsic Value

SPB Intrinsic Valuation

Review the filing-backed discounted cash flow baseline, scenario range, and capital structure context for a fundamentals-first fair value read.

Intrinsic value

Filing-backed DCF baseline

Automated free-cash-flow DCF baseline for Spectrum Brands Holdings, Inc., derived from annual filing data.

Read the DCF guide

DCF fair value

-$15.50

Implied equity value -$401M

Current price

—

Latest available quote for the primary listing.

Margin of safety

N/A

Live market price unavailable. Refreshing the route will retry the quote.

Fair value range

-$15.74 – -$15.07

Bear

-$15.74

Base

-$15.50

Bull

-$15.07

Model assumptions

Cash flow base

$5M

Basis

Operating cash flow less capex (firm-value proxy)

Growth

0.0%

Discount

10.5%

Terminal

2.5%

Horizon

Assumption sensitivity

vs base per share

Base case-$15.50Baseline

Growth +1 pt-$15.51-$0.01

Intrinsic value

Filing-backed DCF baseline

Automated free-cash-flow DCF baseline for Spectrum Brands Holdings, Inc., derived from annual filing data.

Read the DCF guide

DCF fair value

-$15.50

Implied equity value -$401M

Current price

—

Latest available quote for the primary listing.

Margin of safety

N/A

Live market price unavailable. Refreshing the route will retry the quote.

Fair value range

-$15.74 – -$15.07

Bear

-$15.74

Base

-$15.50

Bull

-$15.07

Model assumptions

Cash flow base

$5M

Basis

Operating cash flow less capex (firm-value proxy)

Growth

0.0%

Discount

10.5%

Terminal

2.5%

Horizon

Assumption sensitivity

vs base per share

Base case-$15.50Baseline

Growth +1 pt-$15.51-$0.01

What the market is pricing in

Market expectations cannot be backed out until price, share count, cash-flow base, discount rate, terminal growth, and the EV-to-equity bridge are all available.
Growth anchor: Median of 3Y revenue CAGR, 5Y revenue CAGR, and 5Y free cash flow CAGR. Scenario-derived from +/-2 pts growth and +/-1 pt discount.
Net debt reduces equity value relative to firm value before the per-share target is calculated.

Intrinsic EV-to-equity bridge

Enterprise value

Discounted free cash flows

$56M

Less total debt

− $581M

Plus cash and equivalents

+ $124M

Equity value

After the bridge

-$401M

Diluted shares

25,900,000

Fair value / share

-$15.50