The Discounted Cash Flow (DCF) valuation of Hasbro Inc (HAS) is (158.77) USD. With the latest stock price at 63.85 USD, the upside of Hasbro Inc based on DCF is -348.7%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 5.9% - 9.2% | 7.5% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (567.13) - (102.64) | (158.77) |
| Upside | -988.2% - -260.8% | -348.7% |