JAKKS Pacific, Inc. logo JAKK - JAKKS Pacific, Inc.

Price: -- -- | CONSENSUS: Hold DETAILS
STRONG
BUY
0
BUY 7
HOLD 8
SELL 1
STRONG
SELL
0
| PRICE TARGET: $41.67 DETAILS
HIGH: $46.00
LOW: $38.00
MEDIAN: $41.00
CONSENSUS: $41.67
UPSIDE: 71.98%
AlphaVal

AlphaVal

Deterministic, archetype-aware fair value

Stable Earnings Power 40% confidence

Primary model: P/Adj-EPS × Normalized Multiple

Valuation Signal Undervalued Strong
Trading 52.9% below fair value
Current Price $24.23
Bear Case $41.14 69.8% upside ($41.14 - $24.23) / $24.23 = 69.8% $3.65 × 12x P/E
Fair Value $51.42 112.2% upside ($51.42 - $24.23) / $24.23 = 112.2% $3.65 × 15x P/E
Bull Case $61.71 154.7% upside ($61.71 - $24.23) / $24.23 = 154.7% $3.65 × 18x P/E

Adjust Assumptions

15.0x
3.65$

Key Value Driver

Normalized P/E multiple (15x base case)

Implied Market Multiple 6.6x

Plain-Language Summary

Our base-case estimate uses a valuation based on adjusted earnings per share and a normalized price-to-earnings multiple. We then blend that result with the average analyst price target of $41.67 from 16 analysts, using a 25% weight on analyst consensus. That produces an estimated intrinsic value of $51.42 per share.

Warnings

The company's reported profits differ from official accounting profits by 324%. Check what costs are being left out of the adjusted number.
The company pays out 116% of its profits as dividends. That leaves little cushion — the dividend could be cut if business slows down.
Wall Street's average price target is $41.67 (from 16 analysts). Our estimate is 31% above the consensus -- consider that gap carefully.

Key Risks

  • Growth DCF inappropriate — terminal value assumptions dominate
  • EV/EBITDA misleading for regulated businesses where capex is mandated
  • Regulatory risk is a fat tail not visible in normal multiples