JAKKS Pacific, Inc.

JAKKS Pacific, Inc.

JAKKยทNASDAQ

$21.57

-0.96%
Consumer CyclicalLeisure

JAKKS Pacific, Inc. develops, produces, markets, sells, and distributes toys, consumables, and electronics and related products worldwide. It operates in two segments, Toys/Consumer Products and Costumes. The company offers action figures and accessories, such as licensed characters; toy vehicles and accessories; dolls and accessories, including small, large, fashion, and baby dolls based on licenses, as well as infant and pre-school products; private label products; and foot-to-floor ride-on products, inflatable environments, tents, and wagons. The company also provides role play, dress-up, pretend play, and novelty products for boys and girls based on brands and entertainment properties, as well as on its own proprietary brands; and indoor and outdoor kids' furniture, activity trays and tables, room dรฉcor, kiddie pools, and seasonal and outdoor products. In addition, it offers Halloween and everyday costumes for various ages based on licensed and proprietary non-licensed brands, and related Halloween accessories; outdoor activity toys; and junior sports toys, including hyper-charged balls, sport sets, and toy hoops. The company sells its products through in-house sales staff and independent sales representatives to toy and mass-market retail chain stores, department stores, office supply stores, drug and grocery store chains, club stores, value-oriented dollar stores, toy specialty stores, and wholesalers. JAKKS Pacific, Inc. was incorporated in 1995 and is headquartered in Santa Monica, California.

At a Glance

Live Snapshot
Market Cap$246.86M
EPS0.8800
P/E Ratio24.51
Earnings Date07/23/2026
JAKKS Pacific, Inc.

JAKKS Pacific, Inc. Fair Value Envelope

JAKK ยท NASDAQ

Our analysis suggests that JAKK has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $21.57, this represents a potential HIDDEN relative to our calculated worth for JAKKS Pacific, Inc..

Intrinsic Value
Current Price: $21.57

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$5.7M
+ Cash & Equivalents$54.1M
Firm Value$59.8M
- Debt$92.9M
Equity Value-$33.2M
/ Shares Outstanding11,146,800B
DCF Value-$3
OVERVALUED BY 114%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$4.2M
$2.1M
$1.1M
$530.8K
$265.4K
$132.7K
$66.3K
$33.2K
$16.6K
$8.3K
Maintenance CapEx
-$956.3K
-$478.2K
-$239.1K
-$119.5K
-$59.8K
-$29.9K
-$14.9K
-$7.5K
-$3.7K
-$1.9K
Owner Earnings
$3.3M
$1.6M
$822.4K
$411.2K
$205.6K
$102.8K
$51.4K
$25.7K
$12.9K
$6.4K
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$3.0M
$1.4M
$652.9K
$302.3K
$139.9K
$64.8K
$30.0K
$13.9K
$6.4K
$3.0K
Terminal Value represents 0.9% of Enterprise Value