Hasbro Inc
NASDAQ:HAS

Watchlist Manager
Hasbro Inc Logo
Hasbro Inc
NASDAQ:HAS
Watchlist
Price: 57.58 USD 1.89% Market Closed
Market Cap: 8B USD
Have any thoughts about
Hasbro Inc?
Write Note
Section:
 

Relative Value

The Relative Value of one HAS stock under the Base Case scenario is 79.37 USD. Compared to the current market price of 57.58 USD, Hasbro Inc is Undervalued by 27%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

HAS Relative Value
Base Case
79.37 USD
Undervaluation 27%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

1.9
P/S
P/S
Price to Sales
1.9
vs History
26
vs Industry
30
Median 3Y
1.7
Median 5Y
1.8
Industry
1.1
Forward
2
More Details
Negative
P/E
P/E
Price to Earnings
N/A
vs History
vs Industry
8
Median 3Y
19.7
Median 5Y
24.7
Industry
17.9
Forward
14.6
More Details
7.7
P/OCF
P/OCF
Price to OCF
7.7
vs History
96
vs Industry
31
Median 3Y
17.7
Median 5Y
13.7
Industry
10.6
More Details
8.8
P/FCFE
P/FCFE
Price to FCFE
8.8
vs History
33
vs Industry
7
Median 3Y
-22.7
Median 5Y
2.8
Industry
16.2
More Details
6.2
P/B
P/B
Price to Book Value
6.2
vs History
14
vs Industry
4
Median 3Y
4.1
Median 5Y
4.1
Industry
1.7
More Details
2.4
EV/S
EV/S
Enterprise Value to Sales
2.4
vs History
28
vs Industry
20
Median 3Y
2.2
Median 5Y
2.4
Industry
1.2
Forward
2.5
More Details
4
EV/GP
EV/GP
Enterprise Value to Gross Profit
4
vs History
41
vs Industry
40
Median 3Y
3.7
Median 5Y
4
Industry
4
More Details
12.5
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
12.5
vs History
50
vs Industry
17
Median 3Y
12.6
Median 5Y
13.7
Industry
9.1
Forward
9.9
More Details
16
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
16
vs History
50
vs Industry
10
Median 3Y
16.2
Median 5Y
17.4
Industry
12.2
Forward
12.4
More Details
9.8
EV/OCF
EV/OCF
Enterprise Value to OCF
9.8
vs History
96
vs Industry
26
Median 3Y
25.2
Median 5Y
18.5
Industry
10.5
More Details
12.1
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
12.1
vs History
98
vs Industry
22
Median 3Y
33.2
Median 5Y
22.6
Industry
14.3
More Details
1.8
EV/IC
EV/IC
Enterprise Value to IC
1.8
vs History
22
vs Industry
28
Median 3Y
1.8
Median 5Y
1.7
Industry
1.4
More Details

Multiples Across Competitors

HAS Competitors Multiples
Hasbro Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Hasbro Inc
NASDAQ:HAS
8B USD 1.9 -12.5 12.5 16
JP
Bandai Namco Holdings Inc
TSE:7832
2.5T JPY 2.1 19 11.7 15.2
JP
Shimano Inc
TSE:7309
1.9T JPY 4.4 44.6 16 22.4
US
Mattel Inc
NASDAQ:MAT
6B USD 1.1 11 8.6 10.6
UK
Games Workshop Group PLC
LSE:GAW
4.3B GBP 8.1 28.4 17.5 20.9
US
Brunswick Corp
NYSE:BC
4.4B USD 0.8 16.2 8.1 12.4
US
Acushnet Holdings Corp
NYSE:GOLF
4.3B USD 1.8 22.7 14.5 17.2
CA
BRP Inc
TSX:DOO
5.5B CAD 0.5 29.5 6.1 8.9
JP
Yamaha Corp
TSE:7951
596.8B JPY 1.3 29.9 8.4 19
US
Peloton Interactive Inc
NASDAQ:PTON
3.6B USD 1.3 -9.1 -22.6 -14.7
JP
Sega Sammy Holdings Inc
TSE:6460
556.6B JPY 1.2 13.8 7.3 9.6
P/E Multiple
Earnings Growth P/E to Growth
US
Hasbro Inc
NASDAQ:HAS
Average P/E: 23.9
Negative Multiple: -12.5 		N/A N/A
JP
Bandai Namco Holdings Inc
TSE:7832
19
18%
1.1
JP
Shimano Inc
TSE:7309
44.6
49%
0.9
US
Mattel Inc
NASDAQ:MAT
11
172%
0.1
UK
Games Workshop Group PLC
LSE:GAW
28.4
14%
2.1
US
Brunswick Corp
NYSE:BC
16.2
3%
5.1
US
Acushnet Holdings Corp
NYSE:GOLF
22.7
15%
1.5
CA
BRP Inc
TSX:DOO
29.5
-29%
N/A
JP
Yamaha Corp
TSE:7951
29.9
58%
0.5
US
Peloton Interactive Inc
NASDAQ:PTON
Negative Multiple: -9.1 N/A N/A
JP
Sega Sammy Holdings Inc
TSE:6460
13.8
78%
0.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Hasbro Inc
NASDAQ:HAS
Average EV/EBITDA: 11
12.5
95%
0.1
JP
Bandai Namco Holdings Inc
TSE:7832
11.7
61%
0.2
JP
Shimano Inc
TSE:7309
16
18%
0.9
US
Mattel Inc
NASDAQ:MAT
8.6
45%
0.2
UK
Games Workshop Group PLC
LSE:GAW
17.5
8%
2.2
US
Brunswick Corp
NYSE:BC
8.1
-12%
N/A
US
Acushnet Holdings Corp
NYSE:GOLF
14.5
31%
0.5
CA
BRP Inc
TSX:DOO
6.1
-20%
N/A
JP
Yamaha Corp
TSE:7951
8.4
29%
0.3
US
Peloton Interactive Inc
NASDAQ:PTON
Negative Multiple: -22.6 N/A N/A
JP
Sega Sammy Holdings Inc
TSE:6460
7.3
17%
0.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Hasbro Inc
NASDAQ:HAS
Average EV/EBIT: 15.2
16
149%
0.1
JP
Bandai Namco Holdings Inc
TSE:7832
15.2
N/A N/A
JP
Shimano Inc
TSE:7309
22.4
N/A N/A
US
Mattel Inc
NASDAQ:MAT
10.6
34%
0.3
UK
Games Workshop Group PLC
LSE:GAW
20.9
12%
1.7
US
Brunswick Corp
NYSE:BC
12.4
-18%
N/A
US
Acushnet Holdings Corp
NYSE:GOLF
17.2
17%
1
CA
BRP Inc
TSX:DOO
8.9
-30%
N/A
JP
Yamaha Corp
TSE:7951
19
N/A N/A
US
Peloton Interactive Inc
NASDAQ:PTON
Negative Multiple: -14.7 N/A N/A
JP
Sega Sammy Holdings Inc
TSE:6460
9.6
N/A N/A

See Also

Summary
HAS intrinsic value, competitors valuation, and company profile.
DCF Valuation
HAS stock valuation using Discount Cash Flow valuation method.
Relative Valuation
HAS stock valuation using valuation multiples.
Wall Street Estimates
HAS price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
HAS stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 210,100+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.