The Discounted Cash Flow (DCF) valuation of Mattel Inc (MAT) is 24.88 USD. With the latest stock price at 17.42 USD, the upside of Mattel Inc based on DCF is 42.8%.
Based on the latest price of 17.42 USD and our DCF valuation, Mattel Inc (MAT) is a buy. buying Mattel stocks now will result in a potential gain of 42.8%.
| Range | Selected | |
| WACC / Discount Rate | 6.9% - 8.8% | 7.9% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 18.23 - 38.09 | 24.88 |
| Upside | 4.7% - 118.6% | 42.8% |