The Discounted Cash Flow (DCF) valuation of Mattel Inc (MAT) is 25.71 USD. With the latest stock price at 18.87 USD, the upside of Mattel Inc based on DCF is 36.3%.
| Range | Selected | |
| WACC / Discount Rate | 6.9% - 8.9% | 7.9% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 17.42 - 45.63 | 25.71 |
| Upside | -7.7% - 141.8% | 36.3% |