image
Consumer Cyclical - Leisure - NASDAQ - US
$ 65.18
-0.382 %
$ 9.13 B
Market Cap
21.58
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Jun, 6, 2025.

The intrinsic value of one HAS stock under the worst case scenario is HIDDEN Compared to the current market price of 65.2 USD, Hasbro, Inc. is HIDDEN

This DCF valuation model was last updated on Jun, 6, 2025.

The intrinsic value of one HAS stock under the base case scenario is HIDDEN Compared to the current market price of 65.2 USD, Hasbro, Inc. is HIDDEN

This DCF valuation model was last updated on Jun, 6, 2025.

The intrinsic value of one HAS stock under the best case scenario is HIDDEN Compared to the current market price of 65.2 USD, Hasbro, Inc. is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart HAS

image
$68.0$68.0$66.0$66.0$64.0$64.0$62.0$62.0$60.0$60.0$58.0$58.0$56.0$56.0$54.0$54.0$52.0$52.0$50.0$50.015 Dec15 DecJan '25Jan '2515 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '2515 Apr15 AprMay '25May '2515 May15 MayJun '25Jun '25
FINANCIALS
4.14 B REVENUE
-17.34%
690 M OPERATING INCOME
144.84%
394 M NET INCOME
126.48%
847 M OPERATING CASH FLOW
16.79%
-204 M INVESTING CASH FLOW
-173.21%
-498 M FINANCING CASH FLOW
39.19%
887 M REVENUE
-19.47%
196 M OPERATING INCOME
227.26%
99.5 M NET INCOME
475.47%
138 M OPERATING CASH FLOW
-46.84%
-52.4 M INVESTING CASH FLOW
-12.14%
-162 M FINANCING CASH FLOW
76.41%
Balance Sheet Hasbro, Inc.
image
Current Assets 2.24 B
Cash & Short-Term Investments 695 M
Receivables 920 M
Other Current Assets 628 M
Non-Current Assets 4.1 B
Long-Term Investments 0
PP&E 303 M
Other Non-Current Assets 3.8 B
10.96 %14.51 %9.90 %4.77 %59.86 %Total Assets$6.3b
Current Liabilities 1.4 B
Accounts Payable 342 M
Short-Term Debt 29.8 M
Other Current Liabilities 1.03 B
Non-Current Liabilities 3.75 B
Long-Term Debt 3.38 B
Other Non-Current Liabilities 373 M
6.62 %19.98 %65.58 %7.24 %Total Liabilities$5.2b
EFFICIENCY
Earnings Waterfall Hasbro, Inc.
image
Revenue 4.14 B
Cost Of Revenue 1.46 B
Gross Profit 2.67 B
Operating Expenses 1.98 B
Operating Income 690 M
Other Expenses 296 M
Net Income 394 M
5b5b4b4b4b4b3b3b3b3b2b2b2b2b1b1b500m500m004b(1b)3b(2b)690m(296m)394mRevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
64.61% GROSS MARGIN
64.61%
16.68% OPERATING MARGIN
16.68%
9.32% NET MARGIN
9.32%
33.31% ROE
33.31%
6.08% ROA
6.08%
11.02% ROIC
11.02%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis Hasbro, Inc.
image
900m900m800m800m700m700m600m600m500m500m400m400m300m300m200m200m100m100m0020162016201720172018201820192019202020202021202120222022202320232024202420252025
Net Income 394 M
Depreciation & Amortization 212 M
Capital Expenditures -87.2 M
Stock-Based Compensation 50.8 M
Change in Working Capital 84.8 M
Others 90.2 M
Free Cash Flow 760 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets Hasbro, Inc.
image
Wall Street analysts predict an average 1-year price target for HAS of $83.5 , with forecasts ranging from a low of $72 to a high of $95 .
HAS Lowest Price Target Wall Street Target
72 USD 10.46%
HAS Average Price Target Wall Street Target
83.5 USD 28.11%
HAS Highest Price Target Wall Street Target
95 USD 45.75%
Price
Max Price Target
Min Price Target
Average Price Target
9595909085858080757570706565606055555050Jul '24Jul '24Aug '24Aug '24Oct '24Oct '24Nov '24Nov '2420252025Feb '25Feb '25Apr '25Apr '25Jun '25Jun '25Jul '25Jul '25Aug '25Aug '25Oct '25Oct '25Nov '25Nov '2520262026Feb '26Feb '26Apr '26Apr '26Jun '26Jun '26
4. DIVIDEND ANALYSIS
1.14% DIVIDEND YIELD
0.7 USD DIVIDEND PER SHARE
Q1
Q2
Q3
Q4
3.003.002.502.502.002.001.501.501.001.000.500.500.000.000.430.460.510.570.630.680.680.680.70.70.70.460.510.570.630.680.680.680.70.70.70.70.460.510.570.630.680.680.680.70.70.70.461.810.511.990.572.220.632.460.682.670.682.720.682.720.72.780.72.800.72.801.402015201520162016201720172018201820192019202020202021202120222022202320232024202420252025
Download SVG
Download PNG
Download CSV
5. COMPETITION
slide 2 of 11
6. Ownership
Insider Ownership Hasbro, Inc.
image
Sold
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
112 K USD 1
9-12 MONTHS
0 USD 0
Bought
0 USD 0
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
7. News
Hasbro (HAS) Sees a More Significant Dip Than Broader Market: Some Facts to Know In the latest trading session, Hasbro (HAS) closed at $66.71, marking a -0.13% move from the previous day. zacks.com - 2 weeks ago
Here's Why Hasbro (HAS) is a Strong Value Stock Wondering how to pick strong, market-beating stocks for your investment portfolio? Look no further than the Zacks Style Scores. zacks.com - 3 weeks ago
Here's Why Investors Should Retain Hasbro Stock in Their Portfolio HAS emphasizes MAGIC: The Gathering, cost cuts and Disney ties, to drive growth. Yet, macro uncertainty and tariff risks cloud the outlook. zacks.com - 3 weeks ago
145% vs. 30%: Hasbro exec breaks down how the 'pleasant surprise' of Monday's China deal changed the company's plans A Hasbro exec said the company's plans drastically changed after tariffs on China were paused. She said the company halted pricing changes and plans to halt some production entirely. businessinsider.com - 1 month ago
60% of Hasbro's toy sales come from adult collectors & franchise fans in the "kidult" economy. $HAS 60% of Hasbro's toy sales come from adult collectors & franchise fans in the "kidult" economy. $HAS youtube.com - 1 month ago
Tariffs, Toys, and the Kidult Takeover with Hasbro On the latest episode of After Earnings, we spoke with Hasbro CFO and COO Gina Goetter about how the company is navigating tariff pressure, why 60% of toy sales now come from adults, and how Hasbro's billion-dollar Magic: The Gathering franchise is driving growth. $HAS youtube.com - 1 month ago
Why Hasbro (HAS) is a Top Value Stock for the Long-Term Whether you're a value, growth, or momentum investor, finding strong stocks becomes easier with the Zacks Style Scores, a top feature of the Zacks Premium research service. zacks.com - 1 month ago
Toy stocks rally after Chinese tariffs slashed to 30% Shares of Mattel, Hasbro, Jakks and Funko rallied on Monday after the U.S. agreed to temporarily reduce tariffs on China. The agreement will pause most tariffs and other trade barriers for 90 days, including reducing the 145% levy President Donald Trump had in place on Chinese imports to 30%. cnbc.com - 1 month ago
Mattel and Hasbro Want Tariff-Free Toys—But They Could Benefit From Tariffs, Too Hasbro and Mattel have joined the toy industry in fighting tariffs that could cost them millions. But there could be some trade-policy upside for the domestic toy giants. investopedia.com - 1 month ago
Hasbro CEO Chris Cocks on diversifying manufacturing away from China Hasbro CEO Chris Cocks, joins 'Mad Money' host Jim Cramer to talk quarterly results, increased toy costs, tariff impact and more. youtube.com - 1 month ago
Hasbro: Reiterate Buy Rating On Demand Momentum And De-Risked Guidance Reiterating my buy rating on Hasbro Inc. due to strong 1Q25 results and favorable FY25 guidance, showcasing impressive growth and profitability. WOTCDG segment drives growth with a 46% y/y revenue increase and significant margin expansion, bolstering confidence in continued momentum and future launches. The retail environment remains stable, with steady retailer orders and POS trends, supporting strong demand for the crucial 4Q25 holiday season. seekingalpha.com - 1 month ago
8. Profile Summary

Hasbro, Inc. HAS

image
COUNTRY US
INDUSTRY Leisure
MARKET CAP $ 9.13 B
Dividend Yield 1.14%
Description 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.
Contact 1027 Newport Avenue, Pawtucket, RI, 02861-1059 https://www.hasbro.com
IPO Date March 17, 1980
Employees 4985
Officers Mr. Jason Bunge Chief Marketing Officer Mr. Timothy J. Kilpin President of Toys, Licensing & Entertainment Ms. Holly Barbacovi Executive Vice President & Chief People Officer Ms. Roberta Thomson Executive Vice President & Chief Communications Officer Mr. Christian P. Cocks Chief Executive Officer & Director Mr. Tarrant L. Sibley J.D. Executive Vice President, Chief Legal Officer & Corporate Secretary Mr. Casey Collins Head of Global Licensed Consumer Products & Business Development Mr. John Hight President of Wizards of the Coast & Digital Gaming Ms. Stephanie Beal Chief Supply Chain Officer Ms. Gina Goetter Chief Financial Officer & Chief Operating Officer