Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
United States
/
Consumer Durables
/
JAKKS Pacific
JAKK
JAKKS Pacific
Tariff And Licensing Risks Will Erode Margins But Allow Recovery
AN
AnalystLowTarget
Not Invested
Consensus Narrative from 2 Analysts
Published
27 Jul 25
Updated
27 Jul 25
0
Set Fair Value
0
votes
Share
AnalystLowTarget
's Fair Value
US$27.00
36.1% undervalued
intrinsic discount
27 Jul
US$17.24
Loading
1Y
-16.1%
7D
-3.1%
Author's Valuation
US$27.0
36.1% undervalued
intrinsic discount
AnalystLowTarget Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
AnalystLowTarget Fair Value
US$27.0
36.1% undervalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
-103m
849m
2014
2017
2020
2023
2025
2026
2028
Revenue US$644.8m
Earnings US$15.2m
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
-2.53%
Leisure revenue growth rate
0.15%
Other Inputs & Calculation
Risk Level (Discount Rate)
Our default considers factors like the company's size, volatility, profitablity and country of operation.
Risk Level (Discount Rate)
%
0
Decrease
Increase
Current discount rate
7.67%
Calculation
US$15.16m
Earnings '28
x
25.58x
PE Ratio '28
=
US$387.68m
Market Cap '28
US$387.68m
Market Cap '28
/
11.65m
No. shares '28
=
US$33.29
Share Price '28
US$33.29
Share Price '28
Discounted to 2025 @ 7.22% p.a.
=
US$27.00
Fair Value '25
