Valuation Hasbro, Inc.

Equities

Market Closed - Nasdaq Other stock markets 01:30:00 09/05/2026 am IST			5-day change	1st Jan Change
97.78 ^USD	+0.40%		+2.63%	+19.24%

08/05	Deals of the day-Mergers and acquisitions	RE
08/05	Mattel investor asks CEO to consider go-private or sale	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	13,619	8,041	7,142	7,910	11,586	13,838	-	-
Change	-	-40.96%	-11.18%	10.75%	46.48%	19.43%	-	-
Enterprise Value (EV) ¹	16,625	11,495	10,063	10,596	14,075	15,911	15,558	14,919
Change	-	-30.86%	-12.46%	5.3%	32.83%	13.05%	-2.22%	-4.11%
P/E ratio	31.8x	39.9x	-4.8x	20.6x	-35.9x	17.7x	16.1x	14.4x
PBR	4.45x	2.85x	6.57x	6.71x	20.5x	14.5x	8.82x	6.16x
PEG	-	-0.8x	0x	-0x	0x	-0x	1.6x	1.2x
Capitalization / Revenue	2.12x	1.37x	1.43x	1.91x	2.46x	2.8x	2.64x	2.56x
EV / Revenue	2.59x	1.96x	2.01x	2.56x	2.99x	3.22x	2.96x	2.76x
EV / EBITDA	12.7x	9.8x	14.2x	10x	10.3x	11x	10.1x	9.42x
EV / EBIT	16.7x	12.5x	21.1x	12.6x	12.3x	13x	12x	10.7x
EV / FCF	24.3x	57.8x	19.5x	16.3x	20.3x	21.1x	16.5x	12.6x
FCF Yield	4.12%	1.73%	5.13%	6.13%	4.94%	4.73%	6.05%	7.94%
Dividend per Share ²	2.72	2.8	2.8	2.1	2.8	2.846	2.959	3.137
Rate of return	2.75%	4.81%	5.44%	3.7%	3.39%	2.91%	3.03%	3.21%
EPS ²	3.1	1.46	-10.73	2.75	-2.3	5.522	6.082	6.81
Distribution rate	87.7%	192%	-26.1%	76.4%	-122%	51.5%	48.6%	46.1%
Net sales ¹	6,420	5,857	5,003	4,136	4,701	4,949	5,250	5,397
EBITDA ¹	1,310	1,173	709.4	1,057	1,362	1,445	1,538	1,583
EBIT ¹	995.2	922.5	476.5	838.8	1,140	1,220	1,301	1,398
Net income ¹	428.7	203.5	-1,489	385.6	-322.4	775.6	853	954.7
Net Debt ¹	3,006	3,454	2,920	2,686	2,488	2,073	1,720	1,081
Reference price ²	98.73	58.22	51.47	56.70	82.56	97.78	97.78	97.78
Nbr of stocks (in thousands)	1,37,947	1,38,114	1,38,764	1,39,501	1,40,337	1,41,522	-	-
Announcement Date	07/02/22	16/02/23	13/02/24	20/02/25	10/02/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
HASBRO, INC.	17.71x	3.22x	11.01x	2.91%	1.38TCr
BANDAI NAMCO HOLDINGS INC.	17.74x	1.48x	8.56x	2.31%	1.49TCr
GAMES WORKSHOP GROUP PLC	35.01x	9.92x	21.85x	2.67%	882.75Cr
MATTEL, INC.	9.42x	1.04x	6.76x	-.--%	447.23Cr
SPIN MASTER CORP.	11.5x	0.78x	4.41x	2.94%	145.84Cr
TONIES SE	28.37x	1.37x	12.98x	-.--%	135.19Cr
Average	19.96x	2.97x	10.93x	1.81%	747.44Cr
Weighted average by Cap.	20.42x	3.61x	11.75x	2.29%