Mattel, Inc. (MAT) DCF Valuation

Mattel, Inc. (MAT) Évaluation DCF

US | Consumer Cyclical | Leisure | NASDAQ
Mattel, Inc. (MAT) DCF Valuation

Entièrement Modifiable: Adapté À Vos Besoins Dans Excel Ou Sheets

Conception Professionnelle: Modèles Fiables Et Conformes Aux Normes Du Secteur

Pré-Construits Pour Une Utilisation Rapide Et Efficace

Compatible MAC/PC, entièrement débloqué

Aucune Expertise N'Est Requise; Facile À Suivre

Mattel, Inc. (MAT) Bundle

Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Gardez un aperçu de votre analyse d'évaluation de Mattel, Inc. (MAT) avec notre calculatrice DCF à la pointe de la technologie! Ce modèle Excel est préchargé avec des données de MAT réelles, vous permettant d'ajuster les prévisions et les hypothèses pour des calculs précis de la valeur intrinsèque de Mattel.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2020		 AY2
2021		 AY3
2022		 AY4
2023		 AY5
2024		 FY1
2025		 FY2
2026		 FY3
2027		 FY4
2028		 FY5
2029
Revenue 4,588.4 5,457.7 5,434.7 5,441.2 5,379.5 5,615.0 5,860.8 6,117.4 6,385.2 6,664.7
Revenue Growth, % 0 18.95 -0.42241 0.12019 -1.13 4.38 4.38 4.38 4.38 4.38
EBITDA 569.4 956.4 875.4 818.4 987.2 892.0 931.1 971.8 1,014.4 1,058.8
EBITDA, % 12.41 17.52 16.11 15.04 18.35 15.89 15.89 15.89 15.89 15.89
Depreciation 193.5 231.7 238.2 229.2 245.9 242.9 253.5 264.6 276.2 288.3
Depreciation, % 4.22 4.25 4.38 4.21 4.57 4.33 4.33 4.33 4.33 4.33
EBIT 376.0 724.7 637.2 589.2 741.3 649.1 677.6 707.2 738.2 770.5
EBIT, % 8.19 13.28 11.72 10.83 13.78 11.56 11.56 11.56 11.56 11.56
Total Cash 762.2 731.4 761.2 1,261.4 1,387.9 1,044.4 1,090.1 1,137.8 1,187.6 1,239.6
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 1,034.0 1,072.7 860.2 1,081.8 1,003.2
Account Receivables, % 22.53 19.65 15.83 19.88 18.65
Inventories 528.5 777.2 894.1 571.6 501.7 696.7 727.2 759.1 792.3 827.0
Inventories, % 11.52 14.24 16.45 10.51 9.33 12.41 12.41 12.41 12.41 12.41
Accounts Payable 495.4 579.2 471.5 442.3 399.0 512.4 534.8 558.2 582.7 608.2
Accounts Payable, % 10.8 10.61 8.68 8.13 7.42 9.13 9.13 9.13 9.13 9.13
Capital Expenditure -118.8 -151.4 -186.5 -160.3 -202.6 -174.1 -181.8 -189.7 -198.0 -206.7
Capital Expenditure, % -2.59 -2.77 -3.43 -2.95 -3.77 -3.1 -3.1 -3.1 -3.1 -3.1
Tax Rate, % 16.31 16.31 16.31 16.31 16.31 16.31 16.31 16.31 16.31 16.31
EBITAT 245.7 1,356.0 473.8 261.0 620.3 477.4 498.3 520.1 542.8 566.6
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -746.7 1,232.7 513.4 401.6 768.9 383.5 514.5 537.0 560.5 585.1
WACC, % 5.79 6.27 5.91 5.5 6.04 5.9 5.9 5.9 5.9 5.9
PV UFCF
SUM PV UFCF 2,157.8
Long Term Growth Rate, % 3.50
Free cash flow (T + 1) 606
Terminal Value 25,202
Present Terminal Value 18,919
Enterprise Value 21,077
Net Debt 1,299
Equity Value 19,777
Diluted Shares Outstanding, MM 343
Equity Value Per Share 57.60

What You Will Get

  • Real MAT Financial Data: Pre-filled with Mattel’s historical and projected data for precise analysis.
  • Fully Editable Template: Modify key inputs like revenue growth, WACC, and EBITDA % with ease.
  • Automatic Calculations: See Mattel’s intrinsic value update instantly based on your changes.
  • Professional Valuation Tool: Designed for investors, analysts, and consultants seeking accurate DCF results.
  • User-Friendly Design: Simple structure and clear instructions for all experience levels.

Key Features

  • Pre-Loaded Data: Mattel’s historical financial statements and pre-filled forecasts.
  • Fully Adjustable Inputs: Modify WACC, tax rates, revenue growth, and EBITDA margins.
  • Instant Results: Observe Mattel’s intrinsic value recalculating in real time.
  • Clear Visual Outputs: Dashboard charts present valuation results and key metrics.
  • Built for Accuracy: A professional tool designed for analysts, investors, and finance experts.

How It Works

  1. Download the Template: Gain immediate access to the Excel-based MAT DCF Calculator.
  2. Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and more.
  3. Instant Calculations: The model automatically refreshes Mattel’s intrinsic value.
  4. Test Scenarios: Experiment with various assumptions to assess potential valuation changes.
  5. Analyze and Decide: Utilize the results to inform your investment or financial analysis.

Why Choose Mattel, Inc. (MAT)?

  • Innovative Products: A diverse range of toys and games that inspire creativity and play.
  • Strong Brand Recognition: Trusted names like Barbie, Hot Wheels, and Fisher-Price resonate with consumers.
  • Commitment to Quality: Rigorous safety standards ensure products are safe for children.
  • Sustainable Practices: Initiatives focused on environmental responsibility and sustainability.
  • Proven Track Record: A history of financial stability and growth in the toy industry.

Who Should Use This Product?

  • Investors: Accurately estimate Mattel, Inc.'s (MAT) fair value before making investment decisions.
  • CFOs: Leverage a professional-grade DCF model for financial reporting and analysis related to Mattel, Inc. (MAT).
  • Consultants: Quickly adapt the template for valuation reports for clients interested in Mattel, Inc. (MAT).
  • Entrepreneurs: Gain insights into financial modeling used by leading toy manufacturers, including Mattel, Inc. (MAT).
  • Educators: Use it as a teaching tool to demonstrate valuation methodologies relevant to companies like Mattel, Inc. (MAT).

What the Template Contains

  • Pre-Filled Data: Features Mattel's historical financials and projections.
  • Discounted Cash Flow Model: Editable DCF valuation model with automated calculations.
  • Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC using custom inputs.
  • Key Financial Ratios: Assess Mattel’s profitability, efficiency, and leverage metrics.
  • Customizable Inputs: Easily modify revenue growth, margins, and tax rates.
  • Clear Dashboard: Visuals and tables summarizing essential valuation outcomes.


Disclaimer

All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.

We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.

All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.

No products were found matching.