|
Real-time Estimate
Cboe BZX
18:40:06 06/11/2026 GMT
|
5-day change | 1st Jan Change | ||
| 119.98 USD | +0.37% |
|
+0.68% | +46.23% |
| 11-05 | Nintendo Profit Rises on Software Sales, New 'Mario' Movie -- Update | DJ |
| 11-05 | Nintendo's First-Half Profit Rose on Stronger Software Sales, New 'Mario' Movie | 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 | 16,719 | - | - |
| Change | - | -40.96% | -11.18% | 10.75% | 46.48% | 44.3% | - | - |
| Enterprise Value (EV) 1 | 16,625 | 11,495 | 10,063 | 10,596 | 14,075 | 19,065 | 18,540 | 18,103 |
| Change | - | -30.86% | -12.46% | 5.3% | 32.83% | 35.46% | -2.75% | -2.36% |
| P/E | 31.8x | 39.9x | -4.8x | 20.6x | -35.9x | 17.7x | 17.4x | 15.5x |
| PBR | 4.45x | 2.85x | 6.57x | 6.71x | 20.5x | 15.1x | 11.2x | 6.95x |
| PEG | - | -0.8x | 0x | -0x | 0x | -0x | 8.97x | 1.3x |
| Capitalization / Revenue | 2.12x | 1.37x | 1.43x | 1.91x | 2.46x | 3.24x | 3.02x | 2.93x |
| EV / Revenue | 2.59x | 1.96x | 2.01x | 2.56x | 2.99x | 3.69x | 3.35x | 3.17x |
| EV / EBITDA | 12.7x | 9.8x | 14.2x | 10x | 10.3x | 11.7x | 11.5x | 10.5x |
| EV / EBIT | 16.7x | 12.5x | 21.1x | 12.6x | 12.3x | 13.6x | 13.4x | 11.9x |
| EV / FCF | 24.3x | 57.8x | 19.5x | 16.3x | 20.3x | 16.7x | 15.2x | 19.2x |
| FCF Yield | 4.12% | 1.73% | 5.13% | 6.13% | 4.94% | 5.99% | 6.56% | 5.21% |
| 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% | 2.34% | 2.4% | 2.55% |
| 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 | 1,624 | 1,616 | 1,720 |
| 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 | 970.4 | 946.8 | 1,059 |
| 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 | 119.54 | 119.54 | 119.54 |
| 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 (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 17.7x | 3.69x | 11.74x | 2.34% | 16.72B | |
| 23.7x | 3.59x | 17.92x | 2.5% | 64.82B | |
| 27.28x | 2.67x | 14.71x | 1.59% | 27.45B | |
| 26.73x | 7.45x | 16.32x | 3.27% | 7.17B | |
| 16.09x | 8.1x | 13.44x | 5.64% | 6.48B | |
| 9.37x | 1.06x | 7.03x | -.--% | 4.28B | |
| 20.35x | 2.09x | 11.36x | 1.47% | 4.09B | |
| 20.48x | 1.29x | 11.05x | 1.45% | 2.83B | |
| 39x | 1.95x | 19.24x | -.--% | 1.81B | |
| Average | 22.30x | 3.54x | 13.65x | 2.03% | 15.07B | |
| Weighted average by Cap. | 23.06x | 3.64x | 15.54x | 2.32% |
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
