Fair value (multi-method)
Four independent methods triangulate what HAS is worth. The headline is the Forward-DCF intrinsic value at a normalized growth rate; the margin of safety compares it to the current price.
Estimated fair value (Forward DCF)
$56.12
Method range
$11.52 – $182.20
median $81.94
Valuation methods
Each method’s implied fair value per share and its upside versus the current price. Missing methods (no analyst coverage, negative earnings, etc.) are shown as “—”.
| Method | Fair value | Upside vs price |
|---|---|---|
| Forward DCF | $56.12 | -36.97% |
| Exit multiple | $182.20 | +104.63% |
| Analyst target | $107.75 | +21.01% |
| Graham number | $11.52 | -87.07% |
- Forward DCF$56.12
- Exit multiple$182.20
- Analyst target$107.75
- Graham number$11.52
Stock price
$89.04
FCF / share (TTM)
$2.25
3Y FCF CAGR
4.6%
Fair value @ hist. growth
$59.39
This analysis is for informational purposes only and is not financial advice. Scenario prices and DCF-style figures depend on your assumptions and data from public filings and estimates. They are not forecasts of future returns.
Implied FCF growth
9.6%
per year over your projection horizon
Margin of safety -49.9% vs hist-growth DCF
Historical 3Y CAGR
4.6%
Your model implies
9.6%
Analyst consensus is EPS-only — no comparable FCF / share estimate to show on this basis.
Model inputs
Move sliders to test how the reverse DCF reacts. Historical-growth markers show where the company has actually grown over the last cycle.
Undiscounted FCF per share over 10 years at 5% annual growth.
Sensitivity — implied growth vs your assumptions
Each cell shows the per-share growth rate the market would need to justify the current price at that combination of discount rate (rows) and terminal growth (columns). Your selected inputs are highlighted.
| Row axis: discount rate. Column axis: terminal growth.Terminal g →↓ Discount | 1.5% | 2.0% | 2.5% | 3.0% | 3.5% |
|---|---|---|---|---|---|
| 5.1% | 5.5% | 4.1% | 2.5% | 0.5% | -2.0% |
| 6.1% | 8.7% | 7.6% | 6.4% | 5.0% | 3.4% |
| 7.1% | 11.4% | 10.6% | 9.6% | 8.5% | 7.3% |
| 8.1% | 13.9% | 13.2% | 12.4% | 11.5% | 10.5% |
| 9.1% | 16.2% | 15.6% | 14.9% | 14.2% | 13.3% |
Historical multiples
Each bar is the trailing five-year range (low left, high right). Filled portion runs from low to today; the dot marks today; the small tick marks the five-year median. Low, median, and high are listed under each bar.
Net debt
$2.62B
Total debt − cash
Beta
0.48
Vs market benchmark
Frequently asked questions
Hasbro (HAS) Key Financials
Charts, filings, and peer comparison for every metric
Explore more
Deep-dives across the income statement, cash flow, capital return, and valuation
- Buybacks0.35% TTM
- Dividend Profile3.14% yield
- Dividend Calculator
- Dividend Forecast
- Dividend Capture
- Stock Split History9 splits
How this company returns cash to shareholders — buybacks, dividends, and stock splits.