/
DCF Valuation
Base-case fair value
$122.41
Intrinsic $163.21 · 25% MOS
Base-case summary
Our base-case DCF for Hasbro, Inc. (HAS) projects 10 years of free cash flow growth at 8.3% for years 1–5 and 4.2% for years 6–10, anchored to 8.3% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $1.0B in trailing free cash flow, this produces an intrinsic value of $163.21 per share. A 25% safety margin gives a fair value of $122.41.
See 3 scenarios side by side
Conservative, Base, and Optimistic fair values, plus the sensitivity matrix and FCF history. Free account.
Model inputs
TTM Free Cash Flow
$1.0B
Cash & equivalents
$1.4B
Total debt
$3.9B
Shares outstanding
143M