Previous Close | $19.97 |
Intrinsic Value | $3.01 |
Upside potential | -85% |
Data is not available at this time.
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.
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.
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.
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.
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.
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.
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.
Mattel 10-K (CIK: 0000063276), Bloomberg
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |