What Is HAS Fair Value?
Hasbro (HAS) fair value estimate using multiple valuation models, updated daily.
As of August 29, 2026, Hasbro (HAS) has a composite fair value estimate of $106.13 based on four valuation models: DCF (35% weight), Graham Number (25% weight), PEG (25% weight), and DDM (15% weight). The current market price is $94.23, suggesting the stock is fair value by 12.6%.
Data as of August 29, 2026 (today)
Composite Fair Value
Fair Value4 of 4 models$106.13
vs. current price of $94.23(+12.6%)
How Is HAS Fair Value Calculated?
Four independent models estimate what HAS is worth. Each uses different inputs and assumptions. The composite blends them by weight.
HAS Intrinsic Value
Forward-looking models based on future cash flows
DCF (Discounted Cash Flow)
35% weightEstimates how much cash the company will generate over the next 10 years, then calculates what all that future cash is worth in today's dollars. Includes a 15% safety cushion. Try the standalone DCF calculator →
$166.23
+76.4%Undervalued
Inputs used
DDM (Dividend Discount Model)
15% weightIf a company pays you dividends, this model asks: how much are all those future dividend payments worth today? Only works for stocks that pay dividends. Try the intrinsic value calculator →
$104.60
+11.0%Fair Value
Inputs used
HAS Fair Value
Current fundamentals: earnings, assets, and growth rate
Graham Number (Value Investing)
25% weightCreated by legendary investor Benjamin Graham. It looks at two things: how much the company earns (EPS) and what its assets are worth (Book Value), then calculates the maximum price a careful investor should pay. Try the fair value calculator →
$26.31
-72.1%Overvalued
Inputs used
PEG (Price/Earnings to Growth)
25% weightChecks if you're paying a fair price for the company's growth. A fast-growing company deserves a higher price than a slow one. This model finds the right price based on how fast earnings are growing.
$61.64
-34.6%Overvalued
Inputs used
What If You Change the Assumptions?
Drag the sliders to test different scenarios. Tap the ? buttons to learn what each input means.
Your DCF Fair Value
Current price $94.23 is 76.4% below this estimate
View 10-year cash flow projections
| Year | Projected FCF (Free Cash Flow) | Present Value |
|---|---|---|
| Year 1 | $747.1M | $702.4M |
| Year 2 | $811.1M | $716.9M |
| Year 3 | $880.5M | $731.7M |
| Year 4 | $956.0M | $746.8M |
| Year 5 | $1.04B | $762.2M |
| Year 6 | $1.13B | $777.9M |
| Year 7 | $1.22B | $794.0M |
| Year 8 | $1.33B | $810.4M |
| Year 9 | $1.44B | $827.1M |
| Year 10 | $1.57B | $844.2M |
| Terminal Value | $41.47B | $22.37B |
What Are HAS's Key Financial Metrics?
Earnings & Growth
Current Price
$94.23
EPS (TTM)
$5.62
Forward P/E
14.4
Profit Margin
16.0%
Cash & Balance Sheet
Free Cash Flow
688.2M
EBITDA
1.3B
Book Value
$4.99
Total Debt
3.9B
What Do Analysts Say About HAS?
Low
$90.00
Average
$109.64
High
$120.00
Upside
+16.4%
HAS Fair Value FAQ
What is the fair value of HAS?
Based on our composite model (DCF 35%, Graham 25%, PEG 25%, DDM 15%), HAS's estimated fair value is $106.13. The stock is currently trading at $94.23, which makes it fair value by our analysis.
How is HAS's fair value calculated?
We use four valuation methods: Discounted Cash Flow (DCF), Graham Number, PEG-based Fair Value, and Dividend Discount Model (for dividend-paying stocks). The composite score weights DCF at 35%, Graham and PEG at 25% each, and DDM at 15%. When a model can't be applied, its weight is redistributed proportionally.
Is HAS overvalued or undervalued?
Based on our analysis, HAS is fair value. The current price of $94.23 is 12.6% below our estimated fair value of $106.13.
What do Wall Street analysts say about HAS?
14 analysts cover Hasbro with a consensus rating of "Strong Buy." The average price target is $109.64, ranging from $90.00 to $120.00. This implies 16.4% upside from the current price.