|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 94.49 USD | +1.04% |
|
+3.30% | +15.23% |
| 08-07 | Activist investor Alta Fox has taken a stake in Asmodee - Di | FW |
| 08-06 | Nintendo's Profit Surges on Stronger Game Software Sales, 'Mario' Movie Hit -- Update | DJ |
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 | 13,327 | - | - |
| Change | - | -40.96% | -11.18% | 10.75% | 46.48% | 15.03% | - | - |
| Enterprise Value (EV) 1 | 16,625 | 11,495 | 10,063 | 10,596 | 14,075 | 15,633 | 15,149 | 14,710 |
| Change | - | -30.86% | -12.46% | 5.3% | 32.83% | 11.07% | -3.1% | -2.9% |
| P/E | 31.8x | 39.9x | -4.8x | 20.6x | -35.9x | 16.2x | 14.7x | 13.3x |
| PBR | 4.45x | 2.85x | 6.57x | 6.71x | 20.5x | 13.3x | 9.43x | 6.06x |
| PEG | - | -0.8x | 0x | -0x | 0x | -0x | 1.54x | 1.2x |
| Capitalization / Revenue | 2.12x | 1.37x | 1.43x | 1.91x | 2.46x | 2.63x | 2.47x | 2.42x |
| EV / Revenue | 2.59x | 1.96x | 2.01x | 2.56x | 2.99x | 3.09x | 2.8x | 2.67x |
| EV / EBITDA | 12.7x | 9.8x | 14.2x | 10x | 10.3x | 10.5x | 9.66x | 9.14x |
| EV / EBIT | 16.7x | 12.5x | 21.1x | 12.6x | 12.3x | 12.3x | 11.3x | 10.3x |
| EV / FCF | 24.3x | 57.8x | 19.5x | 16.3x | 20.3x | 16.1x | 13x | 14.9x |
| FCF Yield | 4.12% | 1.73% | 5.13% | 6.13% | 4.94% | 6.21% | 7.68% | 6.7% |
| 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% | 2.96% | 3.04% | 3.23% |
| EPS 2 | 3.1 | 1.46 | -10.73 | 2.75 | -2.3 | 5.85 | 6.408 | 7.128 |
| Distribution rate | 87.7% | 192% | -26.1% | 76.4% | -122% | 47.8% | 44.9% | 42.8% |
| Net sales 1 | 6,420 | 5,857 | 5,003 | 4,136 | 4,701 | 5,062 | 5,402 | 5,507 |
| EBITDA 1 | 1,310 | 1,173 | 709.4 | 1,057 | 1,362 | 1,487 | 1,568 | 1,609 |
| EBIT 1 | 995.2 | 922.5 | 476.5 | 838.8 | 1,140 | 1,269 | 1,336 | 1,427 |
| Net income 1 | 428.7 | 203.5 | -1,489 | 385.6 | -322.4 | 827.4 | 889.3 | 968.1 |
| 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 | 94.49 | 94.49 | 94.49 |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 15.99x | 3.06x | 10.42x | 2.99% | 13.19B | |
| 23.52x | 2.12x | 11.87x | 1.83% | 21.95B | |
| 31.35x | 8.78x | 19.23x | 2.79% | 8.42B | |
| 9.46x | 1.01x | 6.68x | -.--% | 4.23B | |
| 34.19x | 1.7x | 16.54x | -.--% | 1.63B | |
| 11.49x | 0.84x | 4.7x | 2.84% | 1.48B | |
| Average | 21.00x | 2.92x | 11.57x | 1.74% | 8.48B | |
| Weighted average by Cap. | 21.69x | 3.32x | 12.22x | 2.11% |
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
