What is Spectrum Brands Holdings, Inc. worth?
With the base-case assumptions below, a discounted cash flow model on Spectrum Brands Holdings, Inc.'s reported free cash flow gives $80.41 per share. The share price was $84.91 on September 25, 2026, 6% above that value.
Inputs from the filings
Three sets of assumptions
| Case | Growth yrs 1-5 | Discount rate | Value per share | Value vs price |
|---|---|---|---|---|
| Bear | -3.5% | 10.0% | $44.66 | -47% |
| Base | 1.5% | 9.0% | $80.41 | -5% |
| Bull | 6.5% | 8.0% | $150.02 | +77% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $105.37 | $112.87 | $122.05 | $133.52 | $148.27 |
| 8.0% | $86.83 | $91.70 | $97.45 | $104.35 | $112.79 |
| 9.0% | $73.24 | $76.57 | $80.41 | $84.89 | $90.19 |
| 10.0% | $62.85 | $65.22 | $67.90 | $70.97 | $74.51 |
| 11.0% | $54.66 | $56.39 | $58.33 | $60.52 | $62.99 |
Where the presets come from
Base: years 1 to 5 grow at Spectrum Brands Holdings, Inc.'s revenue growth rate over the last 5 fiscal years (1.4% a year), held between -5% and 15%. Years 6 to 10 grow halfway between that and the long-run rate of 2.5%. Future cash is discounted at 9% a year.
Bear: 5 points less growth, 2% long-run growth, 10% discount rate. Bull: 5 points more growth (at most 25%), 3% long-run growth, 8% discount rate.
Value per share = (present value of 10 years of free cash flow + present value of everything after + cash - debt) / diluted shares.
This is a model run on assumptions, not a recommendation or a price target. Small changes in the discount rate or growth move the result a lot, as the table above shows. Change them yourself in the calculator.
Adjust the assumptions
Move the sliders for growth, long-run growth and discount rate, or switch to average free cash flow, and see the value per share change.
Adjust the assumptions