HAS

Nasdaq

HASBRO, INC.

Consumer Discretionary, Leisure Products

$93.52

close 7 Aug 2026

+20.56%

52-week change

$13.19B

market cap

$69.50

$106.98

52-week range

Expected price

$138.33 – $169.07

Current price

$93.52

Signal

Could be undervalued

A historical-multiple reference, never a fair-value claim. The band uses only data public at each date and ends at the latest month — no forward estimates.

Current multiples

P/E (TTM)16.67x

P/S (TTM)2.34x

P/B18.06x

EV/EBITDA (TTM)12.98x

FCF yield (TTM)9.20%

PEG (TTM, GAAP)—

Context

P/E, own 5-year average30.66x

P/E, sector median22.78x*

Price at 5-year median P/E$162.27*

Indicated dividend yield2.99%

Forward — analyst consensus

Forward P/E (FY2026)15.15x*

Forward P/E (FY2027)14.34x

Forward PEG2.70*

Consensus EPS FY2026 (13 analysts)$6.17

EPS growth (FY2026→FY2027)5.61%

Revenue growth (FY2026)7.67%

Street view

Price target (mean)$109.29*

Target upside16.86%

Ratings (buy / hold / sell)13 / 2 / 0

FY2026 EPS revisions, 30d (up / down)11 / 0

5-year history

Dashed line: average of month-end values

P/E (TTM)

P/S (TTM)

P/B

FCF yield (TTM)

Dividend yield

period to 28 Jun 2026, filed 30 Jul 2026, close 7 Aug 2026

Discounted cash flow

Ten projected years plus a perpetuity, prefilled from filings — a model to argue with, never a fair-value claim.

Free cash flow, last ten years and TTM

5Y CAGR -0.49%10Y CAGR +6.81%

Assumptions

Growth rate, years 1–10%

Perpetual growth%Discount rate%

Base FCF$M

As filed — not assumptions

Current price$93.52

Cash & equivalents—

Total debt$3.54B

Shares outstanding141.04M

Result

DCF price per share—

Current price$93.52

Margin of safety—

PV of years 1–10$7.95B

PV of terminal value$9.97B

Equity value—

Market-implied growth—

Projected FCF, years 1–10

Hover for PV and growth

Projection detail

Override growth for any year; blank years use the uniform rate

Year	2026	2027	2028	2029	2030	2031	2032	2033	2034	2035	Terminal
Growth, %											2.5
FCF	$1.21B	$1.20B	$1.20B	$1.19B	$1.18B	$1.18B	$1.17B	$1.17B	$1.16B	$1.16B	$21.53B
PV	$1.12B	$1.03B	$949.30M	$874.68M	$805.92M	$742.56M	$684.19M	$630.40M	$580.85M	$535.19M	$9.97B

period to 28 Jun 2026, filed 30 Jul 2026, close 7 Aug 2026