The Discounted Cash Flow (DCF) valuation of Hasbro Inc (HAS) is 92.82 USD. With the latest stock price at 77.49 USD, the upside of Hasbro Inc based on DCF is 19.8%.
Based on the latest price of 77.49 USD and our DCF valuation, Hasbro Inc (HAS) is a buy. buying Hasbro stocks now will result in a potential gain of 19.8%.
| Range | Selected | |
| WACC / Discount Rate | 6.9% - 9.0% | 8.0% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 60.54 - 178.66 | 92.82 |
| Upside | -21.9% - 130.6% | 19.8% |