As of 2025-07-20, the Intrinsic Value of JAKKS Pacific Inc (JAKK) is 45.99 USD. This JAKK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 19.69 USD, the upside of JAKKS Pacific Inc is 133.60%.
The range of the Intrinsic Value is 40.94 - 53.04 USD
Based on its market price of 19.69 USD and our intrinsic valuation, JAKKS Pacific Inc (JAKK) is undervalued by 133.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 40.94 - 53.04 | 45.99 | 133.6% |
| DCF (Growth 10y) | 43.38 - 54.92 | 48.23 | 144.9% |
| DCF (EBITDA 5y) | 43.03 - 55.08 | 47.52 | 141.3% |
| DCF (EBITDA 10y) | 45.25 - 57.05 | 49.80 | 152.9% |
| Fair Value | 102.65 - 102.65 | 102.65 | 421.31% |
| P/E | 46.98 - 78.26 | 62.46 | 217.2% |
| EV/EBITDA | 38.51 - 72.15 | 50.77 | 157.9% |
| EPV | 43.81 - 51.49 | 47.65 | 142.0% |
| DDM - Stable | 21.71 - 39.92 | 30.82 | 56.5% |
| DDM - Multi | 16.42 - 24.33 | 19.67 | -0.1% |
| Market Cap (mil) | 219.54 |
| Beta | 0.92 |
| Outstanding shares (mil) | 11.15 |
| Enterprise Value (mil) | 160.36 |
| Market risk premium | 4.60% |
| Cost of Equity | 11.75% |
| Cost of Debt | 4.48% |
| WACC | 7.83% |