|
Market Closed -
Deutsche Boerse AG
02:01:09 2026-09-29 EDT
|
After hours 16:00:02 | |||
| 78.14 EUR | +2.04% |
|
77.82 | -0.41% |
| 09-23 | US companies face rise in cyber attacks | RE |
| 09-21 | Goldman Sachs Adjusts Price Target on Hasbro to $115 From $117, Keeps Buy Rating | MT |
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 | 12,616 | - | - |
| Change | - | -40.96% | -11.18% | 10.75% | 46.48% | 8.89% | - | - |
| Enterprise Value (EV) 1 | 16,625 | 11,495 | 10,063 | 10,596 | 14,075 | 14,922 | 14,438 | 13,999 |
| Change | - | -30.86% | -12.46% | 5.3% | 32.83% | 6.02% | -3.24% | -3.04% |
| P/E | 31.8x | 39.9x | -4.8x | 20.6x | -35.9x | 15.3x | 14x | 12.5x |
| PBR | 4.45x | 2.85x | 6.57x | 6.71x | 20.5x | 12.6x | 8.93x | 5.74x |
| PEG | - | -0.8x | 0x | -0x | 0x | -0x | 1.44x | 1.1x |
| Capitalization / Revenue | 2.12x | 1.37x | 1.43x | 1.91x | 2.46x | 2.5x | 2.34x | 2.29x |
| EV / Revenue | 2.59x | 1.96x | 2.01x | 2.56x | 2.99x | 2.95x | 2.67x | 2.54x |
| EV / EBITDA | 12.7x | 9.8x | 14.2x | 10x | 10.3x | 10x | 9.22x | 8.72x |
| EV / EBIT | 16.7x | 12.5x | 21.1x | 12.6x | 12.3x | 11.7x | 10.8x | 9.68x |
| EV / FCF | 24.3x | 57.8x | 19.5x | 16.3x | 20.3x | 15.4x | 12.4x | 14.2x |
| FCF Yield | 4.12% | 1.73% | 5.13% | 6.13% | 4.94% | 6.5% | 8.03% | 7.04% |
| 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% | 3.12% | 3.21% | 3.41% |
| EPS 2 | 3.1 | 1.46 | -10.73 | 2.75 | -2.3 | 5.838 | 6.407 | 7.128 |
| Distribution rate | 87.7% | 192% | -26.1% | 76.4% | -122% | 47.9% | 44.9% | 42.8% |
| Net sales 1 | 6,420 | 5,857 | 5,003 | 4,136 | 4,701 | 5,056 | 5,399 | 5,504 |
| EBITDA 1 | 1,310 | 1,173 | 709.4 | 1,057 | 1,362 | 1,485 | 1,566 | 1,605 |
| EBIT 1 | 995.2 | 922.5 | 476.5 | 838.8 | 1,140 | 1,271 | 1,333 | 1,446 |
| Net income 1 | 428.7 | 203.5 | -1,489 | 385.6 | -322.4 | 826 | 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 | 89.45 | 89.45 | 89.45 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 22.75x | 2.15x | 11.71x | 1.9% | 22.63B | |
| 15.32x | 2.95x | 10.05x | 3.12% | 12.62B | |
| 29.47x | 8.24x | 18.04x | 2.97% | 7.78B | |
| 8.57x | 0.96x | 6.35x | -.--% | 3.81B | |
| 31.92x | 1.58x | 15.54x | -.--% | 1.5B | |
| 10.88x | 0.8x | 4.5x | 3% | 1.4B | |
| Average | 19.82x | 2.78x | 11.03x | 1.83% | 8.29B | |
| Weighted average by Cap. | 20.77x | 3.16x | 11.78x | 2.2% |
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
- HAS Stock
- Valuation Hasbro, Inc.
Select your edition
All financial news and data tailored to specific country editions
