Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
118.76 USD162.88 USD208.13 USD
-42.6%
162.88 USDCurrent price is 42.6% below the base model value.
H
US
HAS.US · HASBRO, INC.
US · US
Latest price93.50 USD
30D-23.13%
Vs. base value-2.9%
Research summary
HAS.US latest organized financial period shows revenue grew +13.06% YoY and net income declined -184% YoY. Current price is about 93.5 USD, while the model base case is about 96.27 USD; the current price sits -2.9% versus the base case. The page shows both reported and adjusted views; valuation still defaults to reported figures, while adjusted figures help isolate structured one-time-item impact. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue5B USD
Net income-322M USD
Free cash flow830M USD
Operating cash flow893M USD
Price trend
Price date: 2026/04/29 · Updated: 2026/04/29 15:29
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price93.50 USD
Base value96.27 USD
Vs. base-2.9%
Price date2026/04/29
59.50 USD96.27 USD125.44 USD
-2.88%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
59.50 USD96.27 USD125.44 USD
-2.88%
96.27 USDCurrent price is close to the base model value.Adjusted reference: 208.26 USD
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth1.9%
Current price implies roughly 1.9% annualized FCF growth.
1.9%Current price implies roughly 1.9% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
23.14 USD23.14 USD23.14 USD
+304%
23.14 USDCurrent price is 304.1% above the base model value.
Updated: 2026/04/29 15:29
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
ExpandCollapse
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
A positive amountAfterTax means the item increased reported net income; a negative value means it reduced reported net income. Adjusted net income = reported net income minus total after-tax impact. Valuation defaults to reported figures; adjusted figures are shown to observe one-time-item impact.
| Period | Item | Category | After-tax impact | Confidence |
|---|---|---|---|---|
| 2022/12/25 | Asset impairment | Impairment | -222M USD | Medium |
| 2020/12/27 | Asset impairment | Impairment | -113M USD | Medium |
| 2020/12/27 | Restructuring charges | Restructuring | -32M USD | Medium |
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 14
| Period | Type | Revenue | Net Income | Adjusted net income | Free Cash Flow | Diluted EPS | Adjusted EPS |
|---|---|---|---|---|---|---|---|
| 2025/12/28 | Annual | 5B USD | -322M USD | 1B USD | 830M USD | -2.3 | 9.5 |
| 2024/12/29 | Annual | 5B USD | 386M USD | 445M USD | 760M USD | 2.75 | 3.17 |
| 2023/12/31 | Annual | 5B USD | -1B USD | - | 516M USD | -10.73 | - |
| 2022/12/25 | Annual | 6B USD | 204M USD | 425M USD | 199M USD | 1.46 | 3.05 |
| 2021/12/26 | Annual | 6B USD | 429M USD | - | 685M USD | 3.1 | - |
Ad placement