The Discounted Cash Flow (DCF) valuation of Mattel Inc (MAT) is 25.41 USD. With the latest stock price at 18.37 USD, the upside of Mattel Inc based on DCF is 38.3%.
Based on the latest price of 18.37 USD and our DCF valuation, Mattel Inc (MAT) is a buy. buying Mattel stocks now will result in a potential gain of 38.3%.
| Range | Selected | |
| WACC / Discount Rate | 6.8% - 8.7% | 7.8% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 18.48 - 39.48 | 25.41 |
| Upside | 0.6% - 114.9% | 38.3% |