|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 13.08 USD | -0.72% |
|
-2.14% | -34.20% |
| 07:58am | Goldman Sachs Downgrades Mattel to Sell From Neutral, Cuts Price Target to $12 From $15 | MT |
| 06-29 | Mattel, Inc. Powers Up San Diego Comic-Con 2026 With Collectibles Available July 23, 2026 | CI |
Company Valuation: Mattel, Inc.
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 | 3,827 | - | - |
| Change | - | -16.3% | 5.48% | -10.43% | 3.24% | -37.94% | - | - |
| Enterprise Value (EV) 1 | 9,393 | 7,887 | 7,738 | 6,920 | 7,255 | 5,440 | 5,494 | 5,523 |
| Change | - | -16.03% | -1.89% | -10.57% | 4.85% | -25.02% | 0.99% | 0.53% |
| P/E | 8.52x | 16.2x | 31.5x | 11.2x | 16x | 8.06x | 8.65x | 7.84x |
| PBR | 4.82x | 3.07x | 3.06x | 2.69x | 2.83x | 1.79x | 1.62x | 1.34x |
| PEG | - | -0.3x | -0.7x | 0x | -0.7x | 0.3x | -1.26x | 0.8x |
| Capitalization / Revenue | 1.38x | 1.16x | 1.23x | 1.11x | 1.15x | 0.67x | 0.64x | 0.63x |
| EV / Revenue | 1.72x | 1.45x | 1.42x | 1.29x | 1.36x | 0.96x | 0.92x | 0.9x |
| EV / EBITDA | 9.33x | 8.14x | 8.16x | 6.54x | 7.82x | 6.25x | 5.78x | 5.69x |
| EV / EBIT | 12.3x | 11.5x | 12.1x | 9.37x | 11.7x | 9.22x | 8.3x | 8.12x |
| EV / FCF | 28.1x | 30.8x | 10.9x | 11.6x | 17.6x | 35x | 14.8x | 10.3x |
| FCF Yield | 3.56% | 3.25% | 9.17% | 8.64% | 5.67% | 2.86% | 6.75% | 9.75% |
| Dividend per Share 2 | - | - | - | - | - | - | 0.1 | 0.1933 |
| Rate of return | - | - | - | - | - | - | 0.76% | 1.47% |
| EPS 2 | 2.53 | 1.1 | 0.6 | 1.58 | 1.24 | 1.634 | 1.522 | 1.68 |
| Distribution rate | - | - | - | - | - | - | 6.57% | 11.5% |
| Net sales 1 | 5,458 | 5,435 | 5,441 | 5,380 | 5,348 | 5,676 | 5,959 | 6,122 |
| EBITDA 1 | 1,007 | 968.4 | 947.8 | 1,058 | 927.3 | 871 | 950.2 | 970.6 |
| EBIT 1 | 763.3 | 688.6 | 641.2 | 738.3 | 620 | 590 | 661.9 | 679.8 |
| Net income 1 | 903 | 393.9 | 214.4 | 541.8 | 397.6 | 482.1 | 426.3 | 439.1 |
| Net Debt 1 | 1,840 | 1,564 | 1,069 | 946.4 | 1,089 | 1,613 | 1,667 | 1,696 |
| Reference price 2 | 21.56 | 17.84 | 18.88 | 17.73 | 19.84 | 13.17 | 13.17 | 13.17 |
| Nbr of stocks (in thousands) | 350,341 | 354,402 | 353,233 | 336,900 | 310,824 | 290,600 | - | - |
| Announcement Date | 2/9/22 | 2/8/23 | 2/7/24 | 2/4/25 | 2/10/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 8.06x | 0.96x | 6.25x | -.--% | 3.83B | |
| 18.69x | 1.55x | 9.12x | 2.36% | 15.98B | |
| 13.15x | 2.58x | 8.92x | 3.72% | 10.73B | |
| 34.36x | 10.41x | 21.75x | 2.57% | 8.85B | |
| 36.5x | 1.83x | 17.73x | -.--% | 1.72B | |
| 14.73x | 0.83x | 4.66x | 2.78% | 1.54B | |
| Average | 20.91x | 3.02x | 11.40x | 1.9% | 7.11B | |
| Weighted average by Cap. | 20.17x | 3.58x | 11.62x | 2.45% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- MAT Stock
- Valuation Mattel, Inc.
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
