The Discounted Cash Flow (DCF) valuation of Hasbro Inc (HAS) is 92.64 USD. With the latest stock price at 73.92 USD, the upside of Hasbro Inc based on DCF is 25.3%.
Based on the latest price of 73.92 USD and our DCF valuation, Hasbro Inc (HAS) is a buy. buying Hasbro stocks now will result in a potential gain of 25.3%.
| Range | Selected | |
| WACC / Discount Rate | 7.1% - 9.3% | 8.2% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 60.30 - 177.63 | 92.64 |
| Upside | -18.4% - 140.3% | 25.3% |