|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 78.15 USD | +2.06% |
|
+3.03% | +39.78% |
| Nov. 10 | Seaport Global Securities Initiates Coverage on Hasbro With Buy Rating, $100 Price Target | MT |
| Nov. 05 | Tranche Update on Hasbro, Inc.'s Equity Buyback Plan announced on May 19, 2011. | CI |
Company Valuation: Hasbro, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 12,796 | 13,727 | 8,424 | 7,085 | 7,910 | 10,967 | - | - |
| Change | - | 7.28% | -38.64% | -15.89% | 11.64% | 38.66% | - | - |
| Enterprise Value (EV) 1 | 16,445 | 16,733 | 11,877 | 10,006 | 10,596 | 13,443 | 13,143 | 12,926 |
| Change | - | 1.75% | -29.02% | -15.76% | 5.9% | 26.87% | -2.23% | -1.65% |
| P/E ratio | 57.6x | 32.1x | 41.8x | -4.76x | 20.6x | -27.1x | 15.1x | 13.9x |
| PBR | 4.43x | 4.48x | 2.99x | 6.52x | 6.71x | 21.6x | 8.6x | 6.87x |
| PEG | - | 0.4x | -0.8x | 0x | -0x | 0x | -0x | 1.52x |
| Capitalization / Revenue | 2.34x | 2.14x | 1.44x | 1.42x | 1.91x | 2.42x | 2.31x | 2.22x |
| EV / Revenue | 3.01x | 2.61x | 2.03x | 2x | 2.56x | 2.97x | 2.76x | 2.62x |
| EV / EBITDA | 16.2x | 12.8x | 10.1x | 14.1x | 10x | 10.7x | 10x | 9.12x |
| EV / EBIT | 19.9x | 16.8x | 12.9x | 21x | 12.6x | 13x | 12x | 11x |
| EV / FCF | 19.3x | 24.4x | 59.8x | 19.4x | 16.3x | 22.3x | 15.3x | 19.4x |
| FCF Yield | 5.17% | 4.09% | 1.67% | 5.16% | 6.13% | 4.49% | 6.54% | 5.17% |
| Dividend per Share 2 | 2.72 | 2.72 | 2.8 | 2.8 | 2.1 | 2.794 | 2.877 | 3.033 |
| Rate of return | 2.91% | 2.73% | 4.59% | 5.48% | 3.7% | 3.58% | 3.68% | 3.88% |
| EPS 2 | 1.62 | 3.1 | 1.46 | -10.73 | 2.75 | -2.885 | 5.16 | 5.633 |
| Distribution rate | 168% | 87.7% | 192% | -26.1% | 76.4% | -96.9% | 55.7% | 53.8% |
| Net sales 1 | 5,465 | 6,420 | 5,857 | 5,003 | 4,136 | 4,526 | 4,758 | 4,930 |
| EBITDA 1 | 1,015 | 1,310 | 1,173 | 709.4 | 1,057 | 1,258 | 1,309 | 1,417 |
| EBIT 1 | 826.7 | 995.2 | 922.5 | 476.5 | 838.8 | 1,037 | 1,091 | 1,180 |
| Net income 1 | 222.5 | 428.7 | 203.5 | -1,489 | 385.6 | -406 | 702.8 | 792 |
| Net Debt 1 | 3,650 | 3,006 | 3,454 | 2,920 | 2,686 | 2,476 | 2,175 | 1,959 |
| Reference price 2 | 93.38 | 99.51 | 60.99 | 51.06 | 56.70 | 78.15 | 78.15 | 78.15 |
| Nbr of stocks (in thousands) | 137,031 | 137,947 | 138,114 | 138,764 | 139,501 | 140,337 | - | - |
| Announcement Date | 2/8/21 | 2/7/22 | 2/16/23 | 2/13/24 | 2/20/25 | - | - | - |
1USD in Million2USD
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -27.09x | 2.97x | 10.69x | 3.58% | 10.97B | |
| 22.84x | 1.95x | 11.64x | 1.97% | 19B | |
| 31.22x | 8.31x | 18.35x | 2.99% | 6.68B | |
| 13.01x | 1.31x | 7.01x | -.--% | 5.95B | |
| 8.51x | 0.85x | 4.7x | 3.06% | 1.43B | |
| 42.58x | 1.4x | 18.92x | -.--% | 1.06B | |
| 24.04x | - | - | -.--% | 327M | |
| Average | 16.44x | 2.80x | 11.88x | 1.66% | 6.49B | |
| Weighted average by Cap. | 10.75x | 3.01x | 11.74x | 2.22% |
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
- Equities
- HAS Stock
- Valuation Hasbro, Inc.
Select your edition
All financial news and data tailored to specific country editions
