|
Market Closed -
Sao Paulo
11:02:50 2026-09-03 EDT
|
5-day change | 1st Jan Change | ||
| 238.05 BRL | -0.31% |
|
-.--% | +8.86% |
| 09-30 | Roger Lynch to succeed Ynon Kreiz as Mattel CEO |  |
| 09-30 | Mattel chief Kreiz to step down, join Paramount Skydance as co-CEO | RE |
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 | 12,367 | - | - |
| Change | - | -40.96% | -11.18% | 10.75% | 46.48% | 6.74% | - | - |
| Enterprise Value (EV) 1 | 16,625 | 11,495 | 10,063 | 10,596 | 14,075 | 14,672 | 14,188 | 13,750 |
| Change | - | -30.86% | -12.46% | 5.3% | 32.83% | 4.25% | -3.3% | -3.09% |
| P/E | 31.8x | 39.9x | -4.8x | 20.6x | -35.9x | 15x | 13.7x | 12.3x |
| PBR | 4.45x | 2.85x | 6.57x | 6.71x | 20.5x | 12.3x | 8.75x | 5.62x |
| PEG | - | -0.8x | 0x | -0x | 0x | -0x | 1.41x | 1.1x |
| Capitalization / Revenue | 2.12x | 1.37x | 1.43x | 1.91x | 2.46x | 2.45x | 2.29x | 2.25x |
| EV / Revenue | 2.59x | 1.96x | 2.01x | 2.56x | 2.99x | 2.9x | 2.63x | 2.5x |
| EV / EBITDA | 12.7x | 9.8x | 14.2x | 10x | 10.3x | 9.88x | 9.06x | 8.57x |
| EV / EBIT | 16.7x | 12.5x | 21.1x | 12.6x | 12.3x | 11.5x | 10.6x | 9.51x |
| EV / FCF | 24.3x | 57.8x | 19.5x | 16.3x | 20.3x | 15.1x | 12.2x | 13.9x |
| FCF Yield | 4.12% | 1.73% | 5.13% | 6.13% | 4.94% | 6.61% | 8.17% | 7.17% |
| 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% | 3.19% | 3.28% | 3.48% |
| 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 | 87.68 | 87.68 | 87.68 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 20.95x | 3.11x | 15.46x | 2.82% | 58.28B | |
| 23.42x | 2.22x | 12.11x | 1.84% | 23.34B | |
| 15.02x | 2.9x | 9.88x | 3.19% | 12.37B | |
| 29.87x | 8.36x | 18.3x | 2.93% | 7.89B | |
| 16.77x | 8.4x | 13.88x | 5.37% | 6.97B | |
| 19.64x | 1.99x | 11.05x | 1.54% | 3.86B | |
| 8.13x | 0.93x | 6.12x | -.--% | 3.62B | |
| 19x | 1.05x | 8.72x | 1.78% | 2.33B | |
| 16.39x | 2.89x | 10.01x | 1.28% | 2.05B | |
| Average | 18.80x | 3.54x | 11.73x | 2.31% | 13.41B | |
| Weighted average by Cap. | 20.62x | 3.42x | 13.69x | 2.65% |
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
- H1AS34 Stock
- Valuation Hasbro, Inc.
Select your edition
All financial news and data tailored to specific country editions
