SPB - Spectrum Brands Holdings, Inc.
Price:
--
--
|
CONSENSUS:
Buy
DETAILS
|
PRICE TARGET:
$97.60
DETAILS
HIGH:
$110.00
LOW:
$90.00
MEDIAN:
$96.00
CONSENSUS:
$97.60
UPSIDE:
10.06%
AlphaVal
Deterministic, archetype-aware fair value
Stable Earnings Power
80% confidence
Primary model: P/Adj-EPS × Normalized Multiple
Adjust Assumptions
17.0x
4.84$
Key Value Driver
Normalized P/E multiple (17x base case)
Implied Market Multiple
18.3x
Plain-Language Summary
Applying a 17x P/E to adjusted EPS of $4.84, the base-case value is $82.25 per share. DDM cross-check: $33.59.
Analyst Consensus (External Reference)
Never blended into the bear/base/bull estimates above -- shown only as an outside comparison.
Average Target (21 analysts)
$97.60
Analyst Range
$90.00 – $110.00
Divergence from AlphaVal
16%
Warnings
Dividend-based valuation: $33.59 (below our primary estimate by 59%). Large gaps may signal the dividend doesn't reflect full earning power.
Key Risks
- Growth DCF inappropriate — terminal value assumptions dominate
- EV/EBITDA misleading for regulated businesses where capex is mandated
- Regulatory risk is a fat tail not visible in normal multiples