Hasbro Inc
NASDAQ:HAS

Watchlist Manager
Hasbro Inc Logo
Hasbro Inc
NASDAQ:HAS
Watchlist
Price: 80.41 USD -0.85% Market Closed
Market Cap: 11.3B USD

Relative Value

The Relative Value of one HAS stock under the Base Case scenario is hidden USD. Compared to the current market price of 80.41 USD, Hasbro Inc is hidden .

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
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
3
vs Industry
25
Median 3Y
1.7
Median 5Y
1.9
Industry
1.2
Forward
2.5
vs History
vs Industry
21
Median 3Y
-5.8
Median 5Y
20.2
Industry
18.6
Forward
16.1
vs History
38
vs Industry
41
Median 3Y
14.3
Median 5Y
14.1
Industry
11.8
vs History
vs Industry
30
Median 3Y
-29.7
Median 5Y
-20.3
Industry
18.9
vs History
6
vs Industry
5
Median 3Y
7
Median 5Y
3.9
Industry
1.7
vs History
3
vs Industry
20
Median 3Y
2.2
Median 5Y
2.4
Industry
1.4
Forward
3.1
vs History
4
vs Industry
40
Median 3Y
3.9
Median 5Y
3.9
Industry
4.4
vs History
30
vs Industry
24
Median 3Y
13.1
Median 5Y
12.7
Industry
11.1
Forward
11.2
vs History
47
vs Industry
27
Median 3Y
15.6
Median 5Y
16
Industry
15.7
Forward
13.3
vs History
41
vs Industry
32
Median 3Y
17.9
Median 5Y
17.6
Industry
12.5
vs History
39
vs Industry
29
Median 3Y
24.4
Median 5Y
21
Industry
15.4
vs History
4
vs Industry
19
Median 3Y
2
Median 5Y
1.7
Industry
1.4

Multiples Across Competitors

HAS Competitors Multiples
Hasbro Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Hasbro Inc
NASDAQ:HAS
11.3B USD 2.6 -20.2 13.7 15.9
JP
Bandai Namco Holdings Inc
TSE:7832
2.7T JPY 2.2 20.3 10.4 12.7
JP
Shimano Inc
TSE:7309
1.4T JPY 3.1 28.1 12.8 19.2
UK
Games Workshop Group PLC
LSE:GAW
6.4B GBP 10.4 32.8 20.8 24.2
US
Mattel Inc
NASDAQ:MAT
6.4B USD 1.2 14.8 9.6 12.3
CN
Zhejiang CFMoto Power Co Ltd
SSE:603129
43.6B CNY 2.4 24.1 24.4 24.4
CA
BRP Inc
TSX:DOO
7.6B CAD 0.9 311 10 17.9
US
Acushnet Holdings Corp
NYSE:GOLF
5B USD 2 22.5 15.8 18.6
US
Brunswick Corp
NYSE:BC
4.8B USD 0.9 -20.3 11.3 22.7
US
Polaris Inc
NYSE:PII
3.9B USD 0.6 -25.5 13.8 94.6
IT
Technogym SpA
MIL:TGYM
3.2B EUR 3.4 33.2 16.3 22.5
P/E Multiple
Earnings Growth PEG
US
Hasbro Inc
NASDAQ:HAS
Average P/E: 60.9
Negative Multiple: -20.2
29%
N/A
JP
Bandai Namco Holdings Inc
TSE:7832
20.3
6%
3.4
JP
Shimano Inc
TSE:7309
28.1
1%
28.1
UK
Games Workshop Group PLC
LSE:GAW
32.8
4%
8.2
US
Mattel Inc
NASDAQ:MAT
14.8
3%
4.9
CN
Zhejiang CFMoto Power Co Ltd
SSE:603129
24.1
26%
0.9
CA
BRP Inc
TSX:DOO
311
N/A N/A
US
Acushnet Holdings Corp
NYSE:GOLF
22.5
7%
3.2
US
Brunswick Corp
NYSE:BC
Negative Multiple: -20.3
38%
N/A
US
Polaris Inc
NYSE:PII
Negative Multiple: -25.5
23%
N/A
IT
Technogym SpA
MIL:TGYM
33.2
17%
2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Hasbro Inc
NASDAQ:HAS
Average EV/EBITDA: 14.4
13.7
14%
1
JP
Bandai Namco Holdings Inc
TSE:7832
10.4
5%
2.1
JP
Shimano Inc
TSE:7309
12.8
9%
1.4
UK
Games Workshop Group PLC
LSE:GAW
20.8
4%
5.2
US
Mattel Inc
NASDAQ:MAT
9.6
7%
1.4
CN
Zhejiang CFMoto Power Co Ltd
SSE:603129
24.4
37%
0.7
CA
BRP Inc
TSX:DOO
10
9%
1.1
US
Acushnet Holdings Corp
NYSE:GOLF
15.8
7%
2.3
US
Brunswick Corp
NYSE:BC
11.3
3%
3.8
US
Polaris Inc
NYSE:PII
13.8
9%
1.5
IT
Technogym SpA
MIL:TGYM
16.3
14%
1.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Hasbro Inc
NASDAQ:HAS
Average EV/EBIT: 25.9
15.9
16%
1
JP
Bandai Namco Holdings Inc
TSE:7832
12.7
N/A N/A
JP
Shimano Inc
TSE:7309
19.2
N/A N/A
UK
Games Workshop Group PLC
LSE:GAW
24.2
4%
6.1
US
Mattel Inc
NASDAQ:MAT
12.3
3%
4.1
CN
Zhejiang CFMoto Power Co Ltd
SSE:603129
24.4
33%
0.7
CA
BRP Inc
TSX:DOO
17.9
11%
1.6
US
Acushnet Holdings Corp
NYSE:GOLF
18.6
6%
3.1
US
Brunswick Corp
NYSE:BC
22.7
6%
3.8
US
Polaris Inc
NYSE:PII
94.6
26%
3.6
IT
Technogym SpA
MIL:TGYM
22.5
16%
1.4