The Discounted Cash Flow (DCF) valuation of Mattel Inc (MAT) is 28.18 USD. With the latest stock price at 19.06 USD, the upside of Mattel Inc based on DCF is 47.8%.
Based on the latest price of 19.06 USD and our DCF valuation, Mattel Inc (MAT) is a buy. buying Mattel stocks now will result in a potential gain of 47.8%.
| Range | Selected | |
| WACC / Discount Rate | 6.7% - 8.4% | 7.6% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 21.05 - 42.39 | 28.18 |
| Upside | 10.4% - 122.4% | 47.8% |