What is Hasbro, Inc. worth?
With the base-case assumptions below, a discounted cash flow model on Hasbro, Inc.'s reported free cash flow gives $59.17 per share. The share price was $88.09 on September 25, 2026, 49% above that value.
Inputs from the filings
Three sets of assumptions
| Case | Growth yrs 1-5 | Discount rate | Value per share | Value vs price |
|---|---|---|---|---|
| Bear | -5.5% | 10.0% | $29.99 | -66% |
| Base | -0.5% | 9.0% | $59.17 | -33% |
| Bull | 4.5% | 8.0% | $115.97 | +32% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $79.25 | $85.26 | $92.59 | $101.76 | $113.54 |
| 8.0% | $64.37 | $68.26 | $72.86 | $78.38 | $85.12 |
| 9.0% | $53.44 | $56.10 | $59.17 | $62.75 | $66.99 |
| 10.0% | $45.08 | $46.97 | $49.11 | $51.56 | $54.39 |
| 11.0% | $38.47 | $39.85 | $41.41 | $43.15 | $45.13 |
Where the presets come from
Base: years 1 to 5 grow at Hasbro, Inc.'s revenue growth rate over the last 5 fiscal years (-0.4% a year), held between -5% and 15%. Years 6 to 10 grow halfway between that and the long-run rate of 2.5%. Future cash is discounted at 9% a year.
Bear: 5 points less growth, 2% long-run growth, 10% discount rate. Bull: 5 points more growth (at most 25%), 3% long-run growth, 8% discount rate.
Value per share = (present value of 10 years of free cash flow + present value of everything after + cash - debt) / diluted shares.
This is a model run on assumptions, not a recommendation or a price target. Small changes in the discount rate or growth move the result a lot, as the table above shows. Change them yourself in the calculator.
Adjust the assumptions
Move the sliders for growth, long-run growth and discount rate, or switch to average free cash flow, and see the value per share change.
Adjust the assumptions