investorscraft@gmail.com

Intrinsic ValueMattel, Inc. (0JZH.L)

Previous Close£20.56
Intrinsic Value
Upside potential
Previous Close
£20.56

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Mattel, Inc. is a leading global children's entertainment company specializing in the design, production, and marketing of toys and consumer products. The company operates through three segments—North America, International, and American Girl—leveraging a diversified portfolio of iconic brands such as Barbie, Hot Wheels, Fisher-Price, and American Girl. Its revenue model is driven by direct-to-consumer sales via proprietary retail stores and e-commerce, alongside wholesale distribution through major retailers, discount stores, and department stores. Mattel holds a strong competitive position in the toy industry, supported by strategic licensing partnerships with Disney, Warner Bros, and other entertainment giants, which enhance its product offerings and market reach. The company’s ability to innovate and adapt to evolving consumer preferences, such as integrating digital content and gaming, reinforces its relevance in a dynamic sector. Despite competition from digital entertainment, Mattel’s legacy brands and cross-category diversification provide resilience and growth opportunities in both established and emerging markets.

Revenue Profitability And Efficiency

Mattel reported revenue of $5.38 billion for the latest fiscal period, with net income of $541.8 million, reflecting a net margin of approximately 10.1%. The company generated $800.6 million in operating cash flow, demonstrating solid cash conversion efficiency. Capital expenditures totaled $202.6 million, indicating disciplined reinvestment in operations and growth initiatives. The absence of dividends suggests a focus on retaining earnings for strategic flexibility.

Earnings Power And Capital Efficiency

Diluted EPS stood at $1.58, supported by effective cost management and brand strength. The company’s capital efficiency is evident in its ability to sustain profitability while navigating inflationary pressures and supply chain challenges. Licensing partnerships and direct-to-consumer channels contribute to higher-margin revenue streams, enhancing overall earnings quality.

Balance Sheet And Financial Health

Mattel maintains a robust balance sheet with $1.39 billion in cash and equivalents, providing liquidity for operational needs and debt servicing. Total debt of $2.69 billion is manageable relative to its market capitalization of $6.17 billion, with a conservative beta of 0.616 reflecting lower volatility. The company’s financial health is further supported by positive operating cash flow and prudent capital allocation.

Growth Trends And Dividend Policy

Revenue growth is driven by brand revitalization and expansion into digital and experiential offerings. Mattel has not reinstated dividends, prioritizing debt reduction and reinvestment in innovation. The company’s focus on high-potential categories, such as licensed products and direct-to-consumer sales, positions it for sustained top-line growth in the medium term.

Valuation And Market Expectations

With a market capitalization of $6.17 billion, Mattel trades at a P/E multiple of approximately 11.4x, reflecting investor confidence in its earnings stability and growth prospects. The market appears to value its brand equity and strategic initiatives, though competitive pressures and macroeconomic uncertainties remain key considerations.

Strategic Advantages And Outlook

Mattel’s strategic advantages include its iconic brand portfolio, global distribution network, and strong licensing partnerships. The company is well-positioned to capitalize on trends in digital entertainment and experiential retail. However, execution risks and shifting consumer preferences necessitate ongoing innovation and operational agility. The outlook remains cautiously optimistic, with growth hinging on successful brand extensions and market expansion.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount