investorscraft@gmail.com

Intrinsic ValueMattel, Inc. (MTT.DE)

Previous Close20.80
Intrinsic Value
Upside potential
Previous Close
20.80

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, offering a diverse portfolio of iconic brands such as Barbie, Hot Wheels, Fisher-Price, and American Girl. These brands cater to various age groups, from infants to collectors, and span categories like dolls, vehicles, action figures, and games. Mattel's revenue model is driven by direct-to-consumer sales via e-commerce and proprietary retail stores, as well as wholesale distribution through major retailers, discount stores, and department stores. The company also leverages licensing partnerships with Disney, Warner Bros, and other entertainment giants to expand its product reach. Mattel holds a strong market position in the toy industry, supported by its legacy brands and innovative product development. Its ability to adapt to trends, such as digital gaming and lifestyle products, ensures relevance in a competitive sector dominated by shifting consumer preferences and technological advancements.

Revenue Profitability And Efficiency

Mattel reported revenue of €5.38 billion for the fiscal year ending December 2024, 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. Capital expenditures totaled €202.6 million, indicating disciplined reinvestment in operations. These metrics suggest efficient profitability and operational execution in a cyclical industry.

Earnings Power And Capital Efficiency

Diluted EPS stood at €1.58, supported by robust brand performance and cost management. The company’s ability to monetize its intellectual property through licensing and direct sales underscores its earnings power. With a beta of 0.864, Mattel exhibits lower volatility than the broader market, reflecting stable cash flows from its diversified product portfolio and global distribution network.

Balance Sheet And Financial Health

Mattel maintains a strong liquidity position with €1.39 billion in cash and equivalents, against total debt of €2.69 billion. The balance sheet reflects prudent leverage, supported by consistent operating cash flows. The absence of dividends allows for reinvestment in growth initiatives, further strengthening financial flexibility.

Growth Trends And Dividend Policy

Mattel’s growth is driven by brand innovation, digital expansion, and strategic licensing. The company does not currently pay dividends, opting to allocate capital toward product development and market expansion. This aligns with its focus on long-term value creation in a dynamic industry.

Valuation And Market Expectations

With a market capitalization of €7.07 billion, Mattel trades at a P/E multiple reflective of its earnings stability and growth potential. Investor expectations are likely anchored to the company’s ability to sustain brand relevance and capitalize on emerging trends in children’s entertainment.

Strategic Advantages And Outlook

Mattel’s strategic advantages include its iconic brand portfolio, global distribution, and strong licensing partnerships. The outlook remains positive, supported by innovation in digital and experiential offerings. However, the company must navigate cyclical demand and competitive pressures to maintain its market leadership.

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