The Discounted Cash Flow (DCF) valuation of Hasbro Inc (HAS) is 22.64 USD. With the latest stock price at 86.17 USD, the upside of Hasbro Inc based on DCF is -73.7%.
Based on the latest price of 86.17 USD and our DCF valuation, Hasbro Inc (HAS) is a sell. selling Hasbro stocks now will result in a potential gain of 73.7%.
| Range | Selected | |
| WACC / Discount Rate | 6.9% - 9.5% | 8.2% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 8.38 - 70.80 | 22.64 |
| Upside | -90.3% - -17.8% | -73.7% |