Decide at what price you'd be comfortable buying and we'll help you stay ready.
Hasbro's multi-year record combines sales and earnings that can vary with franchise cycles with consistently positive free cash flow and comparatively modest capital spending. Cash generation has been steadier than reported earnings, and recent revenue recovery is restoring operating leverage.
The latest quarter extends the recovery after several years of weaker revenue, with stronger sales translating into improved operating earnings. Free cash flow remained positive, though a quarterly working-capital outflow tempered operating cash conversion.
Whether revenue growth broadens beyond Magic and is sustained without relying on working-capital releases.
| Metric | FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| 5B | 5.2B | 4.6B | 4.7B | 5.5B | 6.4B | 5.9B | 5B | 4.1B | 4.7B | |
| (2.3B) | (2.4B) | (2.2B) | (2.2B) | (2.3B) | (2.5B) | (2.4B) | (2.1B) | (1.5B) | (1.7B) | |
| 2.7B | 2.8B | 2.4B | 2.5B | 3.2B | 3.9B | 3.5B | 2.9B | 2.7B | 3B | |
| (1.9B) | (2B) | (2B) | (1.8B) | (2.5B) | (3B) | (2.6B) | (2.5B) | (1.9B) | (2B) | |
| (1.6B) | (1.6B) | (1.7B) | (1.5B) | (1.7B) | (1.9B) | (1.7B) | (1.6B) | (1.5B) | (1.5B) | |
| (266.4m) | (269m) | (246.2m) | (262.2m) | (259.5m) | (315.7m) | (307.9m) | (306.9m) | (294.1m) | (385.6m) | |
| (34.8m) | (28.8m) | (28.7m) | (47.3m) | (144.7m) | (116.8m) | (105.3m) | (83m) | (68.3m) | (66m) | |
| (35.9m) | (35.8m) | (43.9m) | (85.6m) | (387.1m) | (628.6m) | (551.1m) | (448.9m) | (49.3m) | (35.8m) | |
| 788m | 810.4m | 331.1m | 652.1m | 720.4m | 889.3m | 851.1m | 413.9m | 774m | 1.1B | |
| (58.4m) | (52.5m) | (43.5m) | (52.1m) | (206.1m) | (124.5m) | (144.7m) | (165.7m) | (114.5m) | (133m) | |
| 97.4m | 98.3m | 90.8m | 101.9m | 201.1m | 179.7m | 171m | 186.3m | 171.2m | 163.4m | |
| — | — | — | — | (218.6m) | (173.4m) | (443.4m) | (2B) | (162.2m) | (1.1B) | |
| 0 | 0 | — | (400k) | (4.9m) | 200k | (400k) | — | — | — | |
| (37.1m) | 28.3m | (17.2m) | (5.4m) | 31.3m | (9.7m) | (1.1m) | (600k) | (300k) | 18.2m | |
| 692.5m | 786.2m | 270.4m | 594.2m | 322.1m | 581.9m | 261.5m | (1.7B) | 497m | (102m) | |
| (159.3m) | (73.1m) | (9.3m) | (73.8m) | (96.6m) | (107.2m) | (58.5m) | 221.3m | (102.6m) | (216.2m) | |
| 533.2m | 713m | 261.1m | 520.5m | 225.4m | 474.7m | 203m | (1.5B) | 394.4m | (318.2m) | |
| 18.2m | 0 | 0 | — | (2.9m) | (6.6m) | 500k | (1.5m) | (8.8m) | (4.2m) | |
| 551.4m | 396.6m | 220.4m | 520.5m | 222.5m | 428.7m | 203.5m | (1.5B) | 385.6m | (322.4m) | |
| 4.34 | 3.12 | 1.73 | 4.05 | 1.62 | 3.09 | 1.47 | (10.73) | 2.75 | (2.30) |
Alpha Spread
Preferences
We rebuilt our DCF valuation models from the ground up and upgraded how Intrinsic Value is calculated. Alpha Spread now selects the method that best fits each company.
You can now see how the new methodology performed across thousands of stocks on our new Valuation Backtest page. We update the results at the end of every month.
New to Alpha Spread? Create free account
By using Alpha Spread you are agreeing to our Terms of Service and Privacy Policy.
Already have an account? Sign in
Stock intrinsic value is the real worth of a company's stock, based on its financial health and performance.
Instead of looking at the stock's current market price, which can change due to people's opinions and emotions, intrinsic value helps us understand if a stock is truly a good deal or not.
By focusing on the company's actual financial strength, like its earnings and debts, we can make better decisions about which stocks to buy and when.
Read more