What Is HAS Fair Value?
Hasbro (HAS) fair value estimate using multiple valuation models, updated daily.
As of October 14, 2026, Hasbro (HAS) has a composite fair value estimate of $108.00 based on four valuation models: DCF (35% weight), Graham Number (25% weight), PEG (25% weight), and DDM (15% weight). The current market price is $95.94, suggesting the stock is fair value by 12.6%.
Data as of October 14, 2026 (today)
Composite Fair Value
Fair Value4 of 4 models$108.00
vs. current price of $95.94(+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 →
$169.68
+76.9%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 →
$107.76
+12.3%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 →
$26.30
-72.6%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.
$61.58
-35.8%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 $95.94 is 76.9% below this estimate
View 10-year cash flow projections
| Year | Projected FCF (Free Cash Flow) | Present Value |
|---|---|---|
| Year 1 | $746.2M | $702.2M |
| Year 2 | $809.1M | $716.6M |
| Year 3 | $877.4M | $731.2M |
| Year 4 | $951.4M | $746.2M |
| Year 5 | $1.03B | $761.4M |
| Year 6 | $1.12B | $777.0M |
| Year 7 | $1.21B | $792.9M |
| Year 8 | $1.32B | $809.1M |
| Year 9 | $1.43B | $825.6M |
| Year 10 | $1.55B | $842.5M |
| Terminal Value | $42.13B | $22.95B |
What Are HAS's Key Financial Metrics?
Earnings & Growth
Current Price
$95.94
EPS (TTM)
$5.59
Forward P/E
14.7
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
$111.38
High
$120.00
Upside
+16.1%
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 $108.00. The stock is currently trading at $95.94, 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 $95.94 is 12.6% below our estimated fair value of $108.00.
What do Wall Street analysts say about HAS?
13 analysts cover Hasbro with a consensus rating of "Strong Buy." The average price target is $111.38, ranging from $90.00 to $120.00. This implies 16.1% upside from the current price.