Switch theme
Sign up to access all valuation multiples
Spin Master is a children’s entertainment company operating in the more than $100 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, Rusty Rivets, 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.
2004
2.4K+
LTM Revenue $3.2B
LTM EBITDA $665M
$1.9B
Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.
Spin Master has a last 12-month revenue of $3.2B and a last 12-month EBITDA of $665M.
In the most recent fiscal year, Spin Master achieved revenue of $1.6B and an EBITDA of $207M.
Spin Master expects next 12-month revenue of XXX and NTM EBITDA of XXX
See Spin Master valuation multiples based on analyst estimates| FY 2023 | FY 2024 | FY 2025 | LTM | NTM | |
|---|---|---|---|---|---|
| Revenue | $1.3B | $1.6B | XXX | XXX | XXX |
| Gross Profit | $772M | $726M | XXX | XXX | XXX |
| Gross Margin | 58% | 46% | XXX | XXX | XXX |
| EBITDA | $235M | $207M | XXX | XXX | XXX |
| EBITDA Margin | 18% | 13% | XXX | XXX | XXX |
| Net Profit | $183M | $106M | XXX | XXX | XXX |
| Net Margin | 14% | 7% | XXX | XXX | XXX |
| Net Debt | n/a | n/a | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of April 15, 2025, Spin Master's stock price is CAD 23 (or $16).
Spin Master has current market cap of CAD 2.3B (or $1.6B), and EV of CAD 2.8B (or $1.9B).
See Spin Master trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $1.9B | $1.6B | XXX | XXX | XXX | XXX | $2.07 |
Sign up to access valuation multiples like growth-adjusted P/E, next 12-month EV/Revenue, EBITDA multiples by industry and many more
Sign UpAs of April 15, 2025, Spin Master has market cap of $1.6B and EV of $1.9B.
Spin Master's trades at 0.9x LTM EV/Revenue multiple, and 4.2x LTM EBITDA.
Analysts estimate Spin Master's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See valuation multiples for Spin Master and 10K+ public comps| FY 2024 | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|
| EV | $1.9B | XXX | XXX | XXX |
| EV/Revenue | 1.2x | XXX | XXX | XXX |
| EV/EBITDA | 9.3x | XXX | XXX | XXX |
| P/E | 28.5x | XXX | XXX | XXX |
| P/E/Growth | 0.3x | XXX | XXX | XXX |
| EV/FCF | 13.1x | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Access all public comps and forward-looking valuation multiples like EV/Revenue in 2025, based on equity research analyst estimates.
Sign UpSpin Master's NTM/LTM revenue growth is 2%
Spin Master's revenue per employee for the last fiscal year averaged $0.7M, while opex per employee averaged $0.3M for the same period.
Over next 12 months, Spin Master's ratio of sales and marketing spend to revenue is estimated to be XXX , while its R&D spend to revenue to be XXX .
Analysts estimate Spin Master's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See operational valuation multiples for Spin Master and other 10K+ public comps| FY 2024 | NTM | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|---|
| Revenue Growth | 19% | XXX | XXX | XXX | XXX |
| EBITDA Margin | 13% | XXX | XXX | XXX | XXX |
| EBITDA Growth | -12% | XXX | XXX | XXX | XXX |
| Rule of 40 (SaaS-only) | 15% | XXX | XXX | XXX | XXX |
| Revenue per Employee | $0.7M | XXX | XXX | XXX | XXX |
| Opex per Employee | $0.3M | XXX | XXX | XXX | XXX |
| S&M Expenses to Revenue | 20% | XXX | XXX | XXX | XXX |
| G&A Expenses to Revenue | 20% | XXX | XXX | XXX | XXX |
| R&D Expenses to Revenue | 2% | XXX | XXX | XXX | XXX |
| Opex to Revenue | 44% | XXX | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Benchmark public comps and private revenue and EBITDA valuation multiples across GRC software, cloud infrastructure, DevOps, online marketplaces and so much more!
| EV/Revenue | EV/EBITDA | |||||
|---|---|---|---|---|---|---|
| 2025E | 2026E | 2027E | 2025E | 2026E | 2027E | |
| Tonies | XXX | XXX | XXX | XXX | XXX | XXX |
| United Labels | XXX | XXX | XXX | XXX | XXX | XXX |
| POP MART | XXX | XXX | XXX | XXX | XXX | XXX |
| Character Group | XXX | XXX | XXX | XXX | XXX | XXX |
| Games Workshop Group | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc.
Spin Master acquired XXX companies to date.
Last acquisition by Spin Master was XXXXXXXX, XXXXX XXXXX XXXXXX . Spin Master acquired XXXXXXXX for XXX (EV/Revenue multiple of XXX ).
See M&A valuation multiples| Acquired Company | EV | EV/Revenue | EV/EBITDA |
|---|---|---|---|
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
Sign up to see revenue and EBITDA valuation multiples for 60K+ M&A deals.
Sign Up| When was Spin Master founded? | Spin Master was founded in 2004. |
| Where is Spin Master headquartered? | Spin Master is headquartered in Canada. |
| How many employees does Spin Master have? | As of today, Spin Master has 2.4K+ employees. |
| Who is the CEO of Spin Master? | Spin Master's CEO is Mr. Max Rangel. |
| Is Spin Master publicy listed? | Yes, Spin Master is a public company listed on TSE. |
| What is the stock symbol of Spin Master? | Spin Master trades under TOY ticker. |
| When did Spin Master go public? | Spin Master went public in 2015. |
| Who are competitors of Spin Master? | Similar companies to Spin Master include e.g. Tonies, United Labels, POP MART, Character Group. |
| What is the current market cap of Spin Master? | Spin Master's current market cap is $1.6B |
| What is the current revenue of Spin Master? | Spin Master's last 12-month revenue is $3.2B. |
| What is the current EBITDA of Spin Master? | Spin Master's last 12-month EBITDA is $665M. |
| What is the current EV/Revenue multiple of Spin Master? | Current revenue multiple of Spin Master is 0.9x. |
| What is the current EV/EBITDA multiple of Spin Master? | Current EBITDA multiple of Spin Master is 4.2x. |
| What is the current revenue growth of Spin Master? | Spin Master revenue growth between 2023 and 2024 was 19%. |
| Is Spin Master profitable? | Yes, Spin Master is EBITDA-positive (as of the last 12 months). |
Get access to always up-to-date, precisely categorized 70K+ public and private valuation multiples, across tech and beyond.
