|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 81.55 USD | -0.66% |
|
+3.28% | -0.55% |
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 | 11,539 | - | - |
| Change | - | -40.96% | -11.18% | 10.75% | 46.48% | -0.41% | - | - |
| Enterprise Value (EV) 1 | 16,625 | 11,495 | 10,063 | 10,596 | 14,075 | 13,658 | 13,398 | 12,811 |
| Change | - | -30.86% | -12.46% | 5.3% | 32.83% | -2.96% | -1.9% | -4.38% |
| P/E | 31.8x | 39.9x | -4.8x | 20.6x | -35.9x | 14.1x | 13.1x | 11.7x |
| PBR | 4.45x | 2.85x | 6.57x | 6.71x | 20.5x | 9.84x | 8.19x | 5.44x |
| PEG | - | -0.8x | 0x | -0x | 0x | -0x | 1.7x | 1x |
| Capitalization / Revenue | 2.12x | 1.37x | 1.43x | 1.91x | 2.46x | 2.31x | 2.17x | 2.11x |
| EV / Revenue | 2.59x | 1.96x | 2.01x | 2.56x | 2.99x | 2.73x | 2.52x | 2.35x |
| EV / EBITDA | 12.7x | 9.8x | 14.2x | 10x | 10.3x | 9.37x | 8.65x | 8.07x |
| EV / EBIT | 16.7x | 12.5x | 21.1x | 12.6x | 12.3x | 11x | 10.3x | 9.22x |
| EV / FCF | 24.3x | 57.8x | 19.5x | 16.3x | 20.3x | 15.9x | 12.7x | 11.7x |
| FCF Yield | 4.12% | 1.73% | 5.13% | 6.13% | 4.94% | 6.27% | 7.89% | 8.52% |
| Dividend per Share 2 | 2.72 | 2.8 | 2.8 | 2.1 | 2.8 | 2.82 | 2.908 | 3.106 |
| Rate of return | 2.75% | 4.81% | 5.44% | 3.7% | 3.39% | 3.46% | 3.57% | 3.81% |
| EPS 2 | 3.1 | 1.46 | -10.73 | 2.75 | -2.3 | 5.794 | 6.242 | 6.992 |
| Distribution rate | 87.7% | 192% | -26.1% | 76.4% | -122% | 48.7% | 46.6% | 44.4% |
| Net sales 1 | 6,420 | 5,857 | 5,003 | 4,136 | 4,701 | 4,994 | 5,321 | 5,459 |
| EBITDA 1 | 1,310 | 1,173 | 709.4 | 1,057 | 1,362 | 1,458 | 1,550 | 1,587 |
| EBIT 1 | 995.2 | 922.5 | 476.5 | 838.8 | 1,140 | 1,237 | 1,303 | 1,389 |
| Net income 1 | 428.7 | 203.5 | -1,489 | 385.6 | -322.4 | 819.4 | 875.5 | 981.8 |
| Net Debt 1 | 3,006 | 3,454 | 2,920 | 2,686 | 2,488 | 2,119 | 1,860 | 1,272 |
| Reference price 2 | 98.73 | 58.22 | 51.47 | 56.70 | 82.56 | 81.55 | 81.55 | 81.55 |
| Nbr of stocks (in thousands) | 137,947 | 138,114 | 138,764 | 139,501 | 140,337 | 141,491 | - | - |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 14.07x | 2.73x | 9.37x | 3.46% | 11.54B | |
| 19.32x | 1.61x | 9.5x | 2.28% | 16.55B | |
| 34.74x | 10.52x | 21.99x | 2.54% | 9.01B | |
| 8.79x | 1.02x | 6.63x | -.--% | 4.16B | |
| 15.37x | 0.86x | 4.83x | 2.67% | 1.6B | |
| 33.29x | 1.66x | 16.08x | -.--% | 1.57B | |
| -11.64x | 0.58x | 6.9x | -.--% | 325M | |
| Average | 16.28x | 2.71x | 10.76x | 1.56% | 6.39B | |
| Weighted average by Cap. | 20.22x | 3.61x | 11.76x | 2.34% |
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
