The Discounted Cash Flow (DCF) valuation of Hasbro Inc (HAS) is (163.41) USD. With the latest stock price at 72.31 USD, the upside of Hasbro Inc based on DCF is -326.0%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 6.5% - 9.0% | 7.7% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (361.74) - (114.32) | (163.41) |
| Upside | -600.3% - -258.1% | -326.0% |