investorscraft@gmail.com

Intrinsic Value of Mattel, Inc. (MAT)

Previous Close$19.97
Intrinsic Value
Upside potential
Previous Close
$19.97

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 global leader in the toy manufacturing industry, renowned for its iconic brands such as Barbie, Hot Wheels, Fisher-Price, and American Girl. The company operates across three core segments: North America, International, and American Girl, generating revenue through the design, production, and marketing of toys and consumer products. Mattel’s diversified portfolio spans action figures, dolls, games, and licensed merchandise, catering to children and collectors alike. The company leverages strong brand equity, strategic licensing agreements, and direct-to-consumer channels to maintain its competitive edge. In a highly competitive sector dominated by digital entertainment, Mattel differentiates itself through innovation, nostalgia-driven products, and partnerships with major entertainment franchises. Its market position is reinforced by a global distribution network and a focus on sustainability initiatives, appealing to environmentally conscious consumers. Despite challenges from digital gaming, Mattel’s physical toys remain resilient, supported by timeless brands and cross-generational appeal.

Revenue Profitability And Efficiency

Mattel reported revenue of $5.38 billion for FY 2024, with net income of $541.8 million, reflecting a net margin of approximately 10.1%. Diluted EPS stood at $1.58, demonstrating improved profitability. Operating cash flow was $800.6 million, while capital expenditures totaled $202.6 million, indicating disciplined capital allocation. The company’s ability to convert revenue into cash underscores operational efficiency and cost management.

Earnings Power And Capital Efficiency

Mattel’s earnings power is driven by strong brand performance and licensing revenue, with a focus on high-margin products. The company’s capital efficiency is evident in its operating cash flow generation, which supports reinvestment and debt reduction. With no dividends paid, retained earnings are likely directed toward growth initiatives and working capital needs, enhancing long-term shareholder value.

Balance Sheet And Financial Health

Mattel’s balance sheet shows $1.39 billion in cash and equivalents against total debt of $2.69 billion, reflecting a manageable leverage position. The company’s liquidity is robust, supported by healthy operating cash flow. Debt levels are sustainable given earnings stability, though refinancing risks in a rising rate environment warrant monitoring. Overall, financial health appears stable with room for strategic flexibility.

Growth Trends And Dividend Policy

Mattel’s growth is fueled by brand revitalization and expansion into digital gaming and entertainment partnerships. The company does not currently pay dividends, opting to reinvest cash flow into product innovation and market expansion. Historical trends suggest a focus on top-line growth and margin improvement, with potential for future capital returns as earnings stabilize.

Valuation And Market Expectations

Mattel’s valuation reflects its turnaround potential and brand strength, trading at a P/E multiple derived from its $1.58 EPS. Market expectations hinge on sustained demand for core brands and successful licensing ventures. Investor sentiment is cautiously optimistic, balancing growth prospects against macroeconomic pressures in the retail sector.

Strategic Advantages And Outlook

Mattel’s strategic advantages lie in its iconic IP portfolio, global reach, and adaptability to market trends. The outlook is positive, with opportunities in digital expansion and sustainability-driven products. Challenges include competition from tech-based entertainment, but Mattel’s legacy brands and innovation pipeline position it well for long-term resilience.

Sources

Mattel 10-K (CIK: 0000063276), 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