Previous Close | $75.37 |
Intrinsic Value | $5.74 |
Upside potential | -92% |
Data is not available at this time.
Hasbro, Inc. is a global leader in the toy and entertainment industry, renowned for its iconic brands such as Monopoly, Transformers, and Magic: The Gathering. The company operates through three segments: Consumer Products, Wizards of the Coast and Digital Gaming, and Entertainment. Its revenue model is diversified across physical toys, digital gaming, and media licensing, leveraging cross-platform storytelling to maximize brand engagement. Hasbro competes in a highly dynamic market, contending with digital disruption and shifting consumer preferences toward experiential play. The company’s strategic focus on high-margin digital gaming and licensing helps mitigate cyclicality in traditional toy sales. Its strong intellectual property portfolio and partnerships with major studios position it as a key player in the entertainment-driven toy sector. Hasbro’s market position is bolstered by its ability to innovate and adapt, though it faces intense competition from rivals like Mattel and digital-first gaming companies.
In FY 2024, Hasbro reported revenue of $4.14 billion and net income of $385.6 million, with diluted EPS of $2.75. Operating cash flow stood at $847.4 million, reflecting robust cash generation despite capital expenditures of $87.2 million. The company’s profitability metrics indicate disciplined cost management, though margins are influenced by licensing fluctuations and product mix shifts toward digital offerings.
Hasbro’s earnings power is underpinned by its high-margin Wizards of the Coast segment, which includes Magic: The Gathering and Dungeons & Dragons. The company’s capital efficiency is evident in its ability to generate substantial operating cash flow relative to capital expenditures, supporting reinvestment in innovation and debt reduction while maintaining shareholder returns.
Hasbro’s balance sheet shows $695 million in cash and equivalents against total debt of $3.41 billion, indicating a leveraged but manageable position. The company’s liquidity is supported by strong cash flow, though debt levels warrant monitoring given interest rate volatility and cyclical industry risks.
Hasbro’s growth is driven by digital gaming expansion and licensing deals, offsetting softer trends in traditional toys. The company maintains a disciplined dividend policy, with a dividend per share of $2.8, reflecting a commitment to returning capital to shareholders despite reinvestment needs.
Hasbro’s valuation reflects its transition toward higher-margin digital and licensing revenue streams. Market expectations hinge on successful execution of its entertainment-led strategy and ability to navigate competitive pressures in both physical and digital play markets.
Hasbro’s strategic advantages lie in its deep IP portfolio and cross-platform monetization capabilities. The outlook remains cautiously optimistic, with growth contingent on digital adoption and brand resilience amid evolving consumer preferences.
Hasbro 10-K (FY 2024), Investor Presentations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |