Hasbro, Inc.

Hasbro, Inc.

HASยทNASDAQ

$84.13

+0.30%
Consumer CyclicalLeisure

Hasbro, Inc., together with its subsidiaries, operates as a play and entertainment company. Its Consumer Products segment engages in the sourcing, marketing, and sale of toy and game products. This segment also promotes its brands through the out-licensing of trademarks, characters, and other brand and intellectual property rights to third parties through the sale of branded consumer products, such as toys and apparels. Its toys and games include action figures, arts and crafts and creative play products, fashion and other dolls, play sets, preschool toys, plush products, sports action blasters and accessories, vehicles and toy-related specialty products, games, and other consumer products; and licensed products, such as apparels, publishing products, home goods and electronics, and toy products. The company's Wizards of the Coast and Digital Gaming segment engages in the promotion of its brands through the development of trading card, role-playing, and digital game experiences based on Hasbro and Wizards of the Coast games. Its Entertainment segment engages in the development, acquisition, production, distribution, and sale of world-class entertainment content, including film, scripted and unscripted television, family programming, digital content, and live entertainment. The company sells its products to retailers, distributors, wholesalers, discount stores, drug stores, mail order houses, catalog stores, department stores, and other traditional retailers, as well as ecommerce retailers; and directly to customer through Hasbro PULSE e-commerce website. Hasbro, Inc. was founded in 1923 and is headquartered in Pawtucket, Rhode Island.

At a Glance

Live Snapshot
Market Cap$11.90B
EPS-2.3000
P/E Ratio-36.58
Earnings Date07/22/2026
Hasbro, Inc.

Hasbro, Inc. Fair Value Envelope

HAS ยท NASDAQ

Our analysis suggests that HAS has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $84.13, this represents a potential HIDDEN relative to our calculated worth for Hasbro, Inc..

Intrinsic Value
Current Price: $84.13

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$26.0B
+ Cash & Equivalents$776.6M
Firm Value$26.8B
- Debt$3.4B
Equity Value$23.4B
/ Shares Outstanding140,337,023B
DCF Value$167
UNDERVALUED BY 98%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$975.1M
$1.1B
$1.2B
$1.3B
$1.4B
$1.5B
$1.7B
$1.8B
$2.0B
$2.1B
Maintenance CapEx
-$13.8M
-$15.1M
-$16.5M
-$18.0M
-$19.6M
-$21.4M
-$23.4M
-$25.5M
-$27.9M
-$30.4M
Owner Earnings
$961.3M
$1.0B
$1.1B
$1.3B
$1.4B
$1.5B
$1.6B
$1.8B
$1.9B
$2.1B
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$890.1M
$899.7M
$909.4M
$919.3M
$929.2M
$939.3M
$949.4M
$959.7M
$970.1M
$980.6M
Terminal Value represents 64.1% of Enterprise Value