HAS
Hasbro Inc
Price:  
77.35 
USD
Volume:  
1,938,410.00
United States | Leisure Products
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Hasbro Intrinsic Value

20.00 %
Upside

What is the intrinsic value of Hasbro?

As of 2025-08-08, the Intrinsic Value of Hasbro Inc (HAS) is 92.82 USD. This Hasbro valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 77.35 USD, the upside of Hasbro Inc is 20.00%.

The range of the Intrinsic Value is 60.54 - 178.66 USD

Is Hasbro undervalued or overvalued?

Based on its market price of 77.35 USD and our intrinsic valuation, Hasbro Inc (HAS) is undervalued by 20.00%.

77.35 USD
Stock Price
92.82 USD
Intrinsic Value
Intrinsic Value Details

Hasbro Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 60.54 - 178.66 92.82 20.0%
DCF (Growth 10y) 68.95 - 184.43 100.78 30.3%
DCF (EBITDA 5y) 45.45 - 57.03 51.15 -33.9%
DCF (EBITDA 10y) 55.56 - 72.29 63.52 -17.9%
Fair Value 15.20 - 15.20 15.20 -80.35%
P/E 49.43 - 59.65 53.18 -31.2%
EV/EBITDA 29.76 - 50.68 40.18 -48.0%
EPV 56.67 - 79.30 67.98 -12.1%
DDM - Stable 26.17 - 75.78 50.98 -34.1%
DDM - Multi 49.09 - 101.41 65.24 -15.7%

Hasbro Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 10,839.06
Beta 0.95
Outstanding shares (mil) 140.13
Enterprise Value (mil) 13,549.45
Market risk premium 4.60%
Cost of Equity 9.37%
Cost of Debt 4.61%
WACC 7.98%