investorscraft@gmail.com

Intrinsic ValueJAKKS Pacific, Inc. (JAKK)

Previous Close$18.27
Intrinsic Value
Upside potential
Previous Close
$18.27

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

JAKKS Pacific, Inc. operates in the consumer discretionary sector, specializing in the design, production, and marketing of toys and consumer products. The company’s revenue model is driven by licensing agreements with major entertainment franchises, proprietary brands, and seasonal product lines. Its diverse portfolio includes action figures, dolls, electronics, and outdoor play products, catering primarily to children and collectors. JAKKS Pacific competes in a highly fragmented industry dominated by global players like Hasbro and Mattel, positioning itself as a nimble, innovation-focused mid-tier player. The company leverages its strong relationships with retailers and licensors to maintain shelf space and relevance. Its market position is bolstered by strategic licensing deals with Disney, Nintendo, and other entertainment giants, enabling it to capitalize on popular media trends. However, the toy industry’s cyclical nature and reliance on discretionary spending expose JAKKS to macroeconomic volatility and shifting consumer preferences.

Revenue Profitability And Efficiency

In FY 2024, JAKKS Pacific reported revenue of $691.0 million, with net income of $33.9 million, reflecting a net margin of approximately 4.9%. Diluted EPS stood at $3.14, demonstrating improved profitability. Operating cash flow was $38.9 million, supported by efficient working capital management. Capital expenditures totaled $11.2 million, indicating moderate reinvestment in operations. The company’s ability to generate positive cash flow underscores its operational resilience in a competitive market.

Earnings Power And Capital Efficiency

JAKKS Pacific’s earnings power is evident in its ability to sustain profitability despite industry headwinds. The company’s capital efficiency is reflected in its disciplined approach to capex, which aligns with revenue growth. With a focus on high-margin licensed products and cost control, JAKKS has maintained a stable earnings profile. The absence of significant debt-related pressures further enhances its capital allocation flexibility.

Balance Sheet And Financial Health

JAKKS Pacific’s balance sheet remains solid, with $69.9 million in cash and equivalents against total debt of $56.5 million, yielding a net cash position. This conservative leverage profile provides a buffer against cyclical downturns. The company’s liquidity position is adequate to meet near-term obligations, supported by consistent operating cash flow generation. Financial health appears stable, with no immediate solvency concerns.

Growth Trends And Dividend Policy

JAKKS Pacific’s growth is tied to product innovation and licensing opportunities, though revenue growth has been modest in recent years. The company declared a dividend of $1.00 per share, signaling confidence in its cash flow stability. However, dividend sustainability depends on maintaining profitability amid industry volatility. Future growth may hinge on expanding into emerging markets or digital product lines.

Valuation And Market Expectations

The market values JAKKS Pacific at a moderate multiple, reflecting its niche position and cyclical exposure. Investors likely price in expectations of steady but not explosive growth, given the company’s reliance on licensed products and retail partnerships. Valuation metrics should be assessed against peers, considering its smaller scale and differentiated product mix.

Strategic Advantages And Outlook

JAKKS Pacific’s strategic advantages include its licensing partnerships and agility in product development. The outlook depends on its ability to navigate retail dynamics and consumer trends. Success will hinge on leveraging its IP portfolio and controlling costs. Macroeconomic factors, such as disposable income levels, will remain critical to performance.

Sources

10-K filings, company investor relations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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