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 $59.16 per share. The share price was $121.20 on November 10, 2026, 105% 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% | $29.98 | -75% |
| Base | -0.5% | 9.0% | $59.16 | -51% |
| Bull | 4.5% | 8.0% | $115.95 | -4% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $79.24 | $85.24 | $92.58 | $101.74 | $113.53 |
| 8.0% | $64.35 | $68.25 | $72.84 | $78.36 | $85.11 |
| 9.0% | $53.43 | $56.09 | $59.16 | $62.74 | $66.97 |
| 10.0% | $45.06 | $46.96 | $49.10 | $51.55 | $54.38 |
| 11.0% | $38.45 | $39.84 | $41.39 | $43.14 | $45.11 |
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