Spectrum Brands Holdings, Inc. logo SPB - Spectrum Brands Holdings, Inc.

Price: -- -- | CONSENSUS: Buy DETAILS
STRONG
BUY
0
BUY 13
HOLD 8
SELL 0
STRONG
SELL
0
| PRICE TARGET: $97.60 DETAILS
HIGH: $110.00
LOW: $90.00
MEDIAN: $96.00
CONSENSUS: $97.60
UPSIDE: 10.06%
AlphaVal

AlphaVal

Deterministic, archetype-aware fair value

Stable Earnings Power 80% confidence

Primary model: P/Adj-EPS × Normalized Multiple

Valuation Signal Overvalued Mild
Trading 7.8% above fair value
Current Price $88.68
Bear Case $67.73 23.6% downside ($67.73 - $88.68) / $88.68 = -23.6% $4.84 × 14x P/E
Fair Value $82.25 7.3% downside ($82.25 - $88.68) / $88.68 = -7.3% $4.84 × 17x P/E
Bull Case $96.76 9.1% upside ($96.76 - $88.68) / $88.68 = 9.1% $4.84 × 20x P/E

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