Valuation Mattel, Inc. Borsa Italiana

Stocks

Real-time Estimate Tradegate 01:35:16 2026-09-23 EDT			5-day change	1st Jan Change
11.56 ^EUR	+1.09%		-2.06%	-32.56%

09-17	Mattel, Inc. Announces Launch Of Thomas & Friends Railway Stories Animated Series And Easy Connect Product Line	CI
09-15	Mattel and BBC Studios Expand the World of Bluey Through Multi-Brand Global Licensing Partnership	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	7,553	6,323	6,669	5,973	6,167	3,774	-	-
Change	-	-16.3%	5.48%	-10.43%	3.24%	-38.8%	-	-
Enterprise Value (EV) ¹	9,393	7,887	7,738	6,920	7,255	5,410	5,432	5,465
Change	-	-16.03%	-1.89%	-10.57%	4.85%	-25.43%	0.41%	0.6%
P/E	8.52x	16.2x	31.5x	11.2x	16x	8.49x	8.81x	8.09x
PBR	4.82x	3.07x	3.06x	2.69x	2.83x	1.79x	1.59x	1.34x
PEG	-	-0.3x	-0.7x	0x	-0.7x	0.3x	-2.42x	0.92x
Capitalization / Revenue	1.38x	1.16x	1.23x	1.11x	1.15x	0.67x	0.63x	0.61x
EV / Revenue	1.72x	1.45x	1.42x	1.29x	1.36x	0.95x	0.91x	0.89x
EV / EBITDA	9.33x	8.14x	8.16x	6.54x	7.82x	6.31x	5.75x	5.6x
EV / EBIT	12.3x	11.5x	12.1x	9.37x	11.7x	9.32x	8.25x	8.03x
EV / FCF	28.1x	30.8x	10.9x	11.6x	17.6x	24x	13.2x	10.2x
FCF Yield	3.56%	3.25%	9.17%	8.64%	5.67%	4.16%	7.58%	9.83%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	2.53	1.1	0.6	1.58	1.24	1.557	1.5	1.632
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	5,458	5,435	5,441	5,380	5,348	5,668	5,978	6,156
EBITDA ¹	1,007	968.4	947.8	1,058	927.3	857.7	944.3	976
EBIT ¹	763.3	688.6	641.2	738.3	620	580.3	658.5	680.5
Net income ¹	903	393.9	214.4	541.8	397.6	455.7	416.2	424.3
Net Debt ¹	1,840	1,564	1,069	946.4	1,089	1,636	1,658	1,691
Reference price ²	21.56	17.84	18.88	17.73	19.84	13.21	13.21	13.21
Nbr of stocks (in thousands)	350,341	354,402	353,233	336,900	310,824	285,700	-	-
Announcement Date	2/9/22	2/8/23	2/7/24	2/4/25	2/10/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
BANDAI NAMCO HOLDINGS INC.	22.87x	2.16x	11.78x	1.89%	22.76B
HASBRO, INC.	14.89x	2.88x	9.81x	3.22%	12.26B
GAMES WORKSHOP GROUP PLC	30.07x	8.41x	18.42x	2.91%	7.98B
MATTEL, INC.	8.49x	0.95x	6.31x	-.--%	3.77B
TONIES SE	32.76x	1.62x	15.98x	-.--%	1.55B
SPIN MASTER CORP.	10.99x	0.81x	4.53x	2.97%	1.42B
Average	20.01x	2.81x	11.14x	1.83%	8.29B
Weighted average by Cap.	20.94x	3.19x	11.87x	2.21%