Mattel, Inc. logo MAT - Mattel, Inc.

Price: -- -- | CONSENSUS: Buy DETAILS
STRONG
BUY
0
BUY 19
HOLD 13
SELL 3
STRONG
SELL
0
| PRICE TARGET: $16.25 DETAILS
HIGH: $20.00
LOW: $12.00
MEDIAN: $16.50
CONSENSUS: $16.25
DOWNSIDE: 2.40%
AlphaVal

AlphaVal

Deterministic, archetype-aware fair value

Stable Earnings Power 40% confidence

Primary model: P/Adj-EPS × Normalized Multiple

Valuation Signal Fair Value Mild
Trading 10.5% below fair value
Current Price $16.65
Bear Case $14.88 10.6% downside ($14.88 - $16.65) / $16.65 = -10.6% $1.24 × 12x P/E
Fair Value $18.60 11.7% upside ($18.60 - $16.65) / $16.65 = 11.7% $1.24 × 15x P/E
Bull Case $22.32 34.1% upside ($22.32 - $16.65) / $16.65 = 34.1% $1.24 × 18x P/E

Adjust Assumptions

15.0x
1.24$

Key Value Driver

Normalized P/E multiple (15x base case)

Implied Market Multiple 13.4x

Plain-Language Summary

Applying a 15x P/E to adjusted EPS of $1.24, the base-case value is $18.60 per share.

Analyst Consensus (External Reference)

Never blended into the bear/base/bull estimates above -- shown only as an outside comparison.

Average Target (35 analysts) $16.25
Analyst Range $12.00 – $20.00
Divergence from AlphaVal 14%

Warnings

⚠ The company pays out 104% of its profits as dividends. That leaves little cushion — the dividend could be cut if business slows down.

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