investorscraft@gmail.com

Intrinsic Value of Hasbro, Inc. (HAS)

Previous Close$75.37
Intrinsic Value
Upside potential
Previous Close
$75.37

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

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.

Revenue Profitability And Efficiency

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.

Earnings Power And Capital Efficiency

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.

Balance Sheet And Financial Health

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.

Growth Trends And Dividend Policy

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.

Valuation And Market Expectations

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.

Strategic Advantages And Outlook

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.

Sources

Hasbro 10-K (FY 2024), Investor Presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount