The Discounted Cash Flow (DCF) valuation of Hasbro Inc (HAS) is (194.10) USD. With the latest stock price at 57.54 USD, the upside of Hasbro Inc based on DCF is -437.3%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 6.0% - 8.2% | 7.1% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (530.72) - (129.06) | (194.10) |
| Upside | -1022.3% - -324.3% | -437.3% |