|
Real-time Estimate
Cboe BZX
17:33:53 12/11/2026 GMT
|
5-day change | 1st Jan Change | ||
| 123.66 USD | -0.29% |
|
+3.40% | +50.74% |
| 03:59pm | Hasbro Insider Sold Shares Worth $343,755, According to a Recent SEC Filing | MT |
| 11-05 | Nintendo Profit Rises on Software Sales, New 'Mario' Movie -- 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 | 17,346 | - | - |
| Change | - | -40.96% | -11.18% | 10.75% | 46.48% | 49.71% | - | - |
| Enterprise Value (EV) 1 | 16,625 | 11,495 | 10,063 | 10,596 | 14,075 | 19,692 | 19,167 | 18,729 |
| Change | - | -30.86% | -12.46% | 5.3% | 32.83% | 39.91% | -2.67% | -2.28% |
| P/E | 31.8x | 39.9x | -4.8x | 20.6x | -35.9x | 18.4x | 18x | 16.1x |
| PBR | 4.45x | 2.85x | 6.57x | 6.71x | 20.5x | 16.2x | 11.9x | 7.43x |
| PEG | - | -0.8x | 0x | -0x | 0x | -0x | 9.28x | 1.4x |
| Capitalization / Revenue | 2.12x | 1.37x | 1.43x | 1.91x | 2.46x | 3.36x | 3.13x | 3.04x |
| EV / Revenue | 2.59x | 1.96x | 2.01x | 2.56x | 2.99x | 3.81x | 3.46x | 3.28x |
| EV / EBITDA | 12.7x | 9.8x | 14.2x | 10x | 10.3x | 12.1x | 11.9x | 10.9x |
| EV / EBIT | 16.7x | 12.5x | 21.1x | 12.6x | 12.3x | 14x | 13.8x | 12.3x |
| EV / FCF | 24.3x | 57.8x | 19.5x | 16.3x | 20.3x | 17.2x | 15.8x | 19.8x |
| FCF Yield | 4.12% | 1.73% | 5.13% | 6.13% | 4.94% | 5.8% | 6.35% | 5.04% |
| Dividend per Share 2 | 2.72 | 2.8 | 2.8 | 2.1 | 2.8 | 2.792 | 2.871 | 3.043 |
| Rate of return | 2.75% | 4.81% | 5.44% | 3.7% | 3.39% | 2.25% | 2.31% | 2.45% |
| EPS 2 | 3.1 | 1.46 | -10.73 | 2.75 | -2.3 | 6.755 | 6.886 | 7.693 |
| Distribution rate | 87.7% | 192% | -26.1% | 76.4% | -122% | 41.3% | 41.7% | 39.6% |
| Net sales 1 | 6,420 | 5,857 | 5,003 | 4,136 | 4,701 | 5,166 | 5,538 | 5,705 |
| EBITDA 1 | 1,310 | 1,173 | 709.4 | 1,057 | 1,362 | 1,625 | 1,617 | 1,721 |
| EBIT 1 | 995.2 | 922.5 | 476.5 | 838.8 | 1,140 | 1,407 | 1,388 | 1,522 |
| Net income 1 | 428.7 | 203.5 | -1,489 | 385.6 | -322.4 | 959.4 | 939.1 | 1,058 |
| Net Debt 1 | 3,006 | 3,454 | 2,920 | 2,686 | 2,488 | 2,346 | 1,821 | 1,384 |
| Reference price 2 | 98.73 | 58.22 | 51.47 | 56.70 | 82.56 | 124.02 | 124.02 | 124.02 |
| Nbr of stocks (in thousands) | 137,947 | 138,114 | 138,764 | 139,501 | 140,337 | 139,863 | - | - |
| Announcement Date | 07/02/22 | 16/02/23 | 13/02/24 | 20/02/25 | 10/02/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 18.36x | 3.81x | 12.12x | 2.25% | 17.35B | |
| 23.23x | 3.37x | 17.52x | 2.57% | 60.37B | |
| 26.47x | 2.65x | 13.99x | 1.61% | 27.37B | |
| 27.73x | 7.74x | 16.95x | 3.15% | 7.33B | |
| 16.41x | 8.26x | 13.71x | 5.53% | 6.63B | |
| 10.08x | 1.09x | 7.4x | -.--% | 4.59B | |
| 21.15x | 2.16x | 11.76x | 1.41% | 4.2B | |
| 21.18x | 1.34x | 11.66x | 1.41% | 2.89B | |
| 20.49x | - | - | 2.44% | 1.78B | |
| Average | 20.57x | 3.80x | 13.14x | 2.26% | 15B | |
| Weighted average by Cap. | 22.57x | 3.61x | 15.17x | 2.36% |
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
