What Is HAS Fair Value?
Hasbro (HAS) fair value estimate using multiple valuation models, updated daily.
As of July 16, 2026, Hasbro (HAS) has a composite fair value estimate of $81.40 based on four valuation models: DCF (35% weight), Graham Number (25% weight), PEG (25% weight), and DDM (15% weight). The current market price is $80.51, suggesting the stock is fair value by 1.1%.
Data as of July 16, 2026 (today)
Composite Fair Value
Fair Value4 of 4 models$81.40
vs. current price of $80.51(+1.1%)
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 →
$116.02
+44.1%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 →
$83.33
+3.5%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 →
$24.80
-69.2%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.
$59.71
-25.8%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 $80.51 is 44.1% below this estimate
View 10-year cash flow projections
| Year | Projected FCF (Free Cash Flow) | Present Value |
|---|---|---|
| Year 1 | $588.1M | $553.1M |
| Year 2 | $631.3M | $558.2M |
| Year 3 | $677.6M | $563.5M |
| Year 4 | $727.3M | $568.7M |
| Year 5 | $780.6M | $574.1M |
| Year 6 | $837.9M | $579.5M |
| Year 7 | $899.3M | $584.9M |
| Year 8 | $965.3M | $590.4M |
| Year 9 | $1.04B | $595.9M |
| Year 10 | $1.11B | $601.5M |
| Terminal Value | $29.69B | $16.06B |
What Are HAS's Key Financial Metrics?
Earnings & Growth
Current Price
$80.51
EPS (TTM)
-$1.65
Forward P/E
12.6
Profit Margin
-4.6%
Cash & Balance Sheet
Free Cash Flow
547.9M
EBITDA
1.3B
Book Value
$4.58
Total Debt
3.9B
What Do Analysts Say About HAS?
Low
$85.00
Average
$109.71
High
$125.00
Upside
+36.3%
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 $81.40. The stock is currently trading at $80.51, 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 $80.51 is 1.1% below our estimated fair value of $81.40.
What do Wall Street analysts say about HAS?
14 analysts cover Hasbro with a consensus rating of "Strong Buy." The average price target is $109.71, ranging from $85.00 to $125.00. This implies 36.3% upside from the current price.