HAS · Hasbro, Inc.
$90.162026-05-17Sector: Consumer Cyclical; Industry: Leisure; Sub-Industry: Leisure Products
Intrinsic Value Range Comparison · Mulya.ai
R&D capitalized (5yr)Base · active
$73
-18.8% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($72 · $88) Analysts Range ($99 · $120) Fundamentals · historical + forward · baseitalics = DCF projection
| Period | Revenue | Rev Gr ? | Ops M% ? | Tax Rate ? | NOPAT ? | Reinvest ? | FCFF ? | WACC% ? | PV FCFF ? | ROIC ? | Inv. Cap ? | EPS ? | P/E |
|---|
| 2021.Q4 | $6.4B | — | 13.5% | 25.2% | $647MM | $218MM | $865MM | 4.7% | — | 9.3% | $6.9B | $3.01 | — |
| 2022.Q4 | $5.9B | -8.8% | 7.9% | 22.4% | $359MM | −$376MM | −$18MM | 6.4% | — | 5.1% | $7.1B | $1.43 | — |
| 2023.Q4 | $5.0B | -14.6% | -30.8% | 12.9% | −$1.3B | $462MM | −$878MM | 7.6% | — | -22.4% | $4.8B | $-10.44 | — |
| 2024.Q4 | $4.1B | -17.3% | 18.9% | 20.6% | $620MM | −$45MM | $575MM | 6.9% | — | 13.2% | $4.6B | $2.70 | — |
| 2025.Q4 | $4.7B | 13.7% | 25.5% | 0.0% | $3.7B | −$353MM | $3.4B | 9.4% | — | 87.2% | $3.9B | $-2.26 | 10.7 |
| italics below = DCF projection · 10yr Rev CAGR: 5.4% |
| 2026.Q4 | $4.9B | +4.4% | 28.9% | 2.0% | $1.4B | −$179MM | $1.2B | 7.9% | $1.1B | 34.5% | $4.1B | $7.59 | 11.9 |
| 2027.Q4 | $5.2B | +6.8% | 26.1% | 4.0% | $1.3B | −$302MM | $1.0B | 8.0% | $868MM | 30.7% | $4.4B | $7.28 | 12.4 |
| 2028.Q4 | $5.6B | +6.5% | 23.3% | 6.0% | $1.2B | −$318MM | $905MM | 8.0% | $719MM | 26.7% | $4.7B | $6.91 | 13.0 |
| 2029.Q4 | $5.9B | +6.2% | 20.5% | 8.0% | $1.1B | −$333MM | $784MM | 8.1% | $577MM | 22.8% | $5.1B | $6.46 | 14.0 |
| 2030.Q4 | $6.3B | +5.8% | 14.9% | 10.0% | $842MM | −$348MM | $494MM | 8.2% | $336MM | 16.0% | $5.4B | $5.21 | 17.3 |
|
| Term. Yr+ | $8.2B | 4.1% | 14.9% | 20.0% | $984MM | −$308MM | $676MM | 8.6% | $6.8B | 13.1% | — | — | — |
Active scenario IV: $73 (-18.8% vs market)