|
Real-time Estimate
Cboe BZX
15:30:39 2026-10-15 EDT
|
5-day change | 1st Jan Change | ||
| 98.50 USD | +3.18% |
|
+6.71% | +20.38% |
| 06:08am | US toy prices surge ahead of holiday shopping season as tariffs, Iran war bite | RE |
| 10-14 | Bib & Tucker Bourbon and Hasbro Launch Limited-Edition Monopoly: Bib & Tucker Collector's Edition | CI |
Company Valuation: Hasbro, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 13,619 | 8,041 | 7,142 | 7,910 | 11,586 | 13,464 | - | - |
| Change | - | -40.96% | -11.18% | 10.75% | 46.48% | 16.21% | - | - |
| Enterprise Value (EV) 1 | 16,625 | 11,495 | 10,063 | 10,596 | 14,075 | 15,770 | 15,286 | 14,847 |
| Change | - | -30.86% | -12.46% | 5.3% | 32.83% | 12.04% | -3.07% | -2.87% |
| P/E | 31.8x | 39.9x | -4.8x | 20.6x | -35.9x | 16.6x | 15.2x | 13.4x |
| PBR | 4.45x | 2.85x | 6.57x | 6.71x | 20.5x | 13.4x | 9.53x | 6.12x |
| PEG | - | -0.8x | 0x | -0x | 0x | -0x | 1.72x | 1x |
| Capitalization / Revenue | 2.12x | 1.37x | 1.43x | 1.91x | 2.46x | 2.66x | 2.49x | 2.43x |
| EV / Revenue | 2.59x | 1.96x | 2.01x | 2.56x | 2.99x | 3.11x | 2.82x | 2.68x |
| EV / EBITDA | 12.7x | 9.8x | 14.2x | 10x | 10.3x | 10.6x | 9.69x | 9.01x |
| EV / EBIT | 16.7x | 12.5x | 21.1x | 12.6x | 12.3x | 12.5x | 11.6x | 10.3x |
| EV / FCF | 24.3x | 57.8x | 19.5x | 16.3x | 20.3x | 16.4x | 13.4x | 15.1x |
| FCF Yield | 4.12% | 1.73% | 5.13% | 6.13% | 4.94% | 6.09% | 7.45% | 6.64% |
| Dividend per Share 2 | 2.72 | 2.8 | 2.8 | 2.1 | 2.8 | 2.794 | 2.875 | 3.048 |
| Rate of return | 2.75% | 4.81% | 5.44% | 3.7% | 3.39% | 2.93% | 3.01% | 3.19% |
| EPS 2 | 3.1 | 1.46 | -10.73 | 2.75 | -2.3 | 5.76 | 6.268 | 7.147 |
| Distribution rate | 87.7% | 192% | -26.1% | 76.4% | -122% | 48.5% | 45.9% | 42.7% |
| Net sales 1 | 6,420 | 5,857 | 5,003 | 4,136 | 4,701 | 5,063 | 5,414 | 5,535 |
| EBITDA 1 | 1,310 | 1,173 | 709.4 | 1,057 | 1,362 | 1,482 | 1,577 | 1,647 |
| EBIT 1 | 995.2 | 922.5 | 476.5 | 838.8 | 1,140 | 1,263 | 1,322 | 1,438 |
| Net income 1 | 428.7 | 203.5 | -1,489 | 385.6 | -322.4 | 818.9 | 873.8 | 983 |
| Net Debt 1 | 3,006 | 3,454 | 2,920 | 2,686 | 2,488 | 2,306 | 1,822 | 1,383 |
| Reference price 2 | 98.73 | 58.22 | 51.47 | 56.70 | 82.56 | 95.46 | 95.46 | 95.46 |
| Nbr of stocks (in thousands) | 137,947 | 138,114 | 138,764 | 139,501 | 140,337 | 141,044 | - | - |
| Announcement Date | 2/7/22 | 2/16/23 | 2/13/24 | 2/20/25 | 2/10/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 16.57x | 3.12x | 10.64x | 2.93% | 13.46B | |
| 21.85x | 3.28x | 16.31x | 2.7% | 60.08B | |
| 24.15x | 2.33x | 12.81x | 1.79% | 24.16B | |
| 27.86x | 7.78x | 17.03x | 3.14% | 7.29B | |
| 17.26x | 8.65x | 14.29x | 5.22% | 7.1B | |
| 10.42x | 1.14x | 7.57x | -.--% | 4.76B | |
| 20.4x | 2.09x | 11.4x | 1.45% | 4.01B | |
| 19.34x | 1.07x | 8.9x | 1.75% | 2.34B | |
| 16.6x | 2.92x | 10.15x | 1.27% | 2.08B | |
| Average | 19.38x | 3.60x | 12.12x | 2.25% | 13.92B | |
| Weighted average by Cap. | 21.20x | 3.48x | 14.22x | 2.53% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- HAS Stock
- Valuation Hasbro, Inc.
Select your edition
All financial news and data tailored to specific country editions
