The Discounted Cash Flow (DCF) valuation of Mattel Inc (MAT) is 23.94 USD. With the latest stock price at 19.17 USD, the upside of Mattel Inc based on DCF is 24.9%.
| Range | Selected | |
| WACC / Discount Rate | 7.4% - 9.0% | 8.2% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 17.46 - 37.42 | 23.94 |
| Upside | -8.9% - 95.2% | 24.9% |