Hasbro Inc
NASDAQ:HAS

Watchlist Manager
Hasbro Inc Logo
Hasbro Inc
NASDAQ:HAS
Watchlist
Price: 65.18 USD -0.38% Market Closed
Market Cap: 9.1B USD

Relative Value

The Relative Value of one HAS stock under the Base Case scenario is 78.58 USD. Compared to the current market price of 65.18 USD, Hasbro Inc is Undervalued by 17%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

HAS Relative Value
Base Case
78.58 USD
Undervaluation 17%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
7
vs Industry
25
Median 3Y
1.6
Median 5Y
1.7
Industry
1.1
Forward
2.1
vs History
52
vs Industry
21
Median 3Y
18.5
Median 5Y
22.4
Industry
19.3
Forward
15.5
vs History
55
vs Industry
41
Median 3Y
16.9
Median 5Y
11.7
Industry
11.2
vs History
22
vs Industry
30
Median 3Y
-19.3
Median 5Y
2.6
Industry
18.4
vs History
6
vs Industry
5
Median 3Y
3.9
Median 5Y
3.8
Industry
1.6
vs History
6
vs Industry
20
Median 3Y
2.1
Median 5Y
2.3
Industry
1.2
Forward
2.8
vs History
33
vs Industry
40
Median 3Y
3.5
Median 5Y
3.9
Industry
4
vs History
63
vs Industry
24
Median 3Y
11.6
Median 5Y
12.5
Industry
8.9
Forward
10.7
vs History
79
vs Industry
27
Median 3Y
15
Median 5Y
16.1
Industry
11.9
Forward
13.3
vs History
53
vs Industry
32
Median 3Y
23.8
Median 5Y
17.5
Industry
10.9
vs History
52
vs Industry
29
Median 3Y
31.3
Median 5Y
21
Industry
14.2
vs History
6
vs Industry
19
Median 3Y
1.7
Median 5Y
1.6
Industry
1.3

Multiples Across Competitors

HAS Competitors Multiples
Hasbro Inc Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Hasbro Inc
NASDAQ:HAS
9.1B USD 2.2 21.6 11.8 14
JP
Bandai Namco Holdings Inc
TSE:7832
3T JPY 2.4 22.8 11.5 14.2
JP
Shimano Inc
TSE:7309
1.9T JPY 4.1 30.3 15.3 21
UK
Games Workshop Group PLC
LSE:GAW
5.3B GBP 9.2 30.4 19 22.4
US
Mattel Inc
NASDAQ:MAT
6B USD 1.1 11.4 7.8 9.6
CN
Bloks Group Ltd
HKEX:325
40.2B HKD 42 -178.8 298.3 458.6
JP
Sega Sammy Holdings Inc
TSE:6460
612.7B JPY 1.4 13.6 8.7 11.6
US
Acushnet Holdings Corp
NYSE:GOLF
4.2B USD 1.7 18.7 14.5 17.3
CN
Zhejiang CFMoto Power Co Ltd
SSE:603129
30.3B CNY 1.9 18.8 17.9 17.9
JP
Sankyo Co Ltd
TSE:6417
532.8B JPY 2.8 9.9 3.8 4
US
Brunswick Corp
NYSE:BC
3.6B USD 0.7 44.1 8.3 14.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Hasbro Inc
NASDAQ:HAS
Average EV/EBITDA: 37.9
11.8
13%
0.9
JP
Bandai Namco Holdings Inc
TSE:7832
11.5
4%
2.9
JP
Shimano Inc
TSE:7309
15.3
13%
1.2
UK
Games Workshop Group PLC
LSE:GAW
19
7%
2.7
US
Mattel Inc
NASDAQ:MAT
7.8
6%
1.3
CN
B
Bloks Group Ltd
HKEX:325
298.3
145%
2.1
JP
Sega Sammy Holdings Inc
TSE:6460
8.7
14%
0.6
US
Acushnet Holdings Corp
NYSE:GOLF
14.5
2%
7.3
CN
Zhejiang CFMoto Power Co Ltd
SSE:603129
17.9
30%
0.6
JP
Sankyo Co Ltd
TSE:6417
3.8
N/A N/A
US
Brunswick Corp
NYSE:BC
8.3
5%
1.7