As of 2025-05-16, the Intrinsic Value of Mattel Inc (MAT) is 22.86 USD. This Mattel valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 20.12 USD, the upside of Mattel Inc is 13.60%.
The range of the Intrinsic Value is 16.93 - 34.78 USD
Based on its market price of 20.12 USD and our intrinsic valuation, Mattel Inc (MAT) is undervalued by 13.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 16.93 - 34.78 | 22.86 | 13.6% |
| DCF (Growth 10y) | 17.99 - 33.88 | 23.31 | 15.8% |
| DCF (EBITDA 5y) | 18.62 - 21.81 | 19.55 | -2.9% |
| DCF (EBITDA 10y) | 19.55 - 23.63 | 21.00 | 4.4% |
| Fair Value | 41.02 - 41.02 | 41.02 | 103.86% |
| P/E | 19.19 - 32.32 | 26.16 | 30.0% |
| EV/EBITDA | 19.07 - 23.88 | 20.79 | 3.3% |
| EPV | 15.05 - 19.29 | 17.17 | -14.7% |
| DDM - Stable | 12.88 - 31.31 | 22.09 | 9.8% |
| DDM - Multi | 10.41 - 19.87 | 13.69 | -32.0% |
| Market Cap (mil) | 6,496.95 |
| Beta | 0.57 |
| Outstanding shares (mil) | 322.91 |
| Enterprise Value (mil) | 7,588.69 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.82% |
| Cost of Debt | 5.26% |
| WACC | 7.15% |