Valuation Hasbro, Inc. Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate Other stock markets 13:33:10 2026-07-22 EDT			5-day change	1st Jan Change
78.39 ^EUR	+8.84%		+12.63%	+10.89%

12:26pm	Hasbro Well Positioned to Beat, Raise in H2, UBS Says	MT
07:41am	JPMorgan Adjusts Price Target on Hasbro to $111 From $125, Maintains Overweight Rating	MT

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	12,562	-	-
Change	-	-40.96%	-11.18%	10.75%	46.48%	8.42%	-	-
Enterprise Value (EV) ¹	16,625	11,495	10,063	10,596	14,075	14,852	14,456	13,938
Change	-	-30.86%	-12.46%	5.3%	32.83%	5.52%	-2.67%	-3.58%
P/E	31.8x	39.9x	-4.8x	20.6x	-35.9x	15.1x	13.9x	12.5x
PBR	4.45x	2.85x	6.57x	6.71x	20.5x	13.7x	9.42x	6.24x
PEG	-	-0.8x	0x	-0x	0x	-0x	1.59x	1.1x
Capitalization / Revenue	2.12x	1.37x	1.43x	1.91x	2.46x	2.49x	2.34x	2.29x
EV / Revenue	2.59x	1.96x	2.01x	2.56x	2.99x	2.95x	2.7x	2.54x
EV / EBITDA	12.7x	9.8x	14.2x	10x	10.3x	10x	9.21x	8.56x
EV / EBIT	16.7x	12.5x	21.1x	12.6x	12.3x	11.8x	10.9x	9.92x
EV / FCF	24.3x	57.8x	19.5x	16.3x	20.3x	14.3x	12.7x	14.1x
FCF Yield	4.12%	1.73%	5.13%	6.13%	4.94%	6.99%	7.88%	7.07%
Dividend per Share ²	2.72	2.8	2.8	2.1	2.8	2.822	2.911	3.106
Rate of return	2.75%	4.81%	5.44%	3.7%	3.39%	3.18%	3.28%	3.5%
EPS ²	3.1	1.46	-10.73	2.75	-2.3	5.874	6.388	7.092
Distribution rate	87.7%	192%	-26.1%	76.4%	-122%	48%	45.6%	43.8%
Net sales ¹	6,420	5,857	5,003	4,136	4,701	5,037	5,360	5,484
EBITDA ¹	1,310	1,173	709.4	1,057	1,362	1,485	1,569	1,629
EBIT ¹	995.2	922.5	476.5	838.8	1,140	1,257	1,321	1,405
Net income ¹	428.7	203.5	-1,489	385.6	-322.4	832.6	894.1	990
Net Debt ¹	3,006	3,454	2,920	2,686	2,488	2,290	1,894	1,376
Reference price ²	98.73	58.22	51.47	56.70	82.56	88.78	88.78	88.78
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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
BANDAI NAMCO HOLDINGS INC.	19.31x	1.61x	9.49x	2.28%	16.48B
GAMES WORKSHOP GROUP PLC	34.53x	10.34x	21.86x	2.56%	8.9B
MATTEL, INC.	8.73x	1.01x	6.59x	-.--%	4.13B
SPIN MASTER CORP.	15.39x	0.86x	4.83x	2.66%	1.61B
TONIES SE	33.4x	1.66x	16.14x	-.--%	1.57B
FUNKO, INC.	-11.62x	0.58x	6.89x	-.--%	324M
Average	16.62x	2.68x	10.97x	1.25%	5.5B
Weighted average by Cap.	22.27x	3.85x	12.53x	1.96%