Spectrum Brands Holdings, Inc.

Spectrum Brands Holdings, Inc.

SPBยทNYSE

$79.86

+2.4%
Consumer DefensiveHousehold & Personal Products

Spectrum Brands Holdings, Inc. operates as a branded consumer products company worldwide. It operates through three segments: Home and Personal Care; Global Pet Care; and Home and Garden. The Home and Personal Care segment provides home appliances under the Black & Decker, Russell Hobbs, George Foreman, Toastmaster, Juiceman, Farberware, and Breadman brands; and personal care products under the Remington and LumaBella brands. The Global Pet Care segment provides rawhide chewing, dog and cat clean-up and food, training, health and grooming, small animal food and care, and rawhide-free products under the 8IN1 (8-in-1), Dingo, Nature's Miracle, Wild Harvest, Littermaid, Jungle, Excel, FURminator, IAMS, Eukanuba, Healthy-Hide, DreamBone, SmartBones, ProSense, Perfect Coat, eCOTRITION, Birdola, Good Boy, Meowee!, Wildbird, and Wafcol brands. This segment also offers aquarium kits, stand-alone tanks, and aquatics equipment and consumables under the Tetra, Marineland, Whisper, Instant Ocean, GloFish, OmegaOne, and OmegaSea brands. The Home and Garden segment provides outdoor insect and weed control solutions, and animal repellents under the Spectracide, Garden Safe, Liquid Fence, and EcoLogic brands; household pest control solutions under the Hot Shot, Black Flag, Real-Kill, Ultra Kill, The Ant Trap, and Rid-A-Bug brand names; household surface cleaning, maintenance, and restoration products, including bottled liquids, mops, wipes, and markers under the Rejuvenate brand name; and personal-use pesticides and insect repellent products under the Cutter and Repel brands. The company sells its products through retailers, e-commerce and online retailers, wholesalers, and distributors. Spectrum Brands Holdings, Inc. was incorporated in 2009 and is headquartered in Middleton, Wisconsin.

At a Glance

Live Snapshot
Market Cap$1.85B
EPS3.8800
P/E Ratio13.51
Earnings Date08/06/2026
Spectrum Brands Holdings, Inc.

Spectrum Brands Holdings, Inc. Fair Value Envelope

SPB ยท NYSE

Our analysis suggests that SPB has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $79.86, this represents a potential HIDDEN relative to our calculated worth for Spectrum Brands Holdings, Inc..

Intrinsic Value
Current Price: $79.86

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$54.6B
+ Cash & Equivalents$123.6M
Firm Value$54.8B
- Debt$654.2M
Equity Value$54.1B
/ Shares Outstanding24,207,034B
DCF Value$2.2K
UNDERVALUED BY 2699%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$285.3M
$398.9M
$557.6M
$779.5M
$1.1B
$1.5B
$2.1B
$3.0B
$4.2B
$5.8B
Maintenance CapEx
-$10.7M
-$15.0M
-$20.9M
-$29.3M
-$40.9M
-$57.2M
-$79.9M
-$111.7M
-$156.2M
-$218.4M
Owner Earnings
$274.6M
$383.9M
$536.7M
$750.3M
$1.0B
$1.5B
$2.0B
$2.9B
$4.0B
$5.6B
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$254.3M
$329.1M
$426.0M
$551.5M
$713.9M
$924.0M
$1.2B
$1.5B
$2.0B
$2.6B
Terminal Value represents 80.7% of Enterprise Value