Hasbro, Inc. (HAS) DCF Valuation

Hasbro, Inc. (HAS) DCF Valuation
  • ✓ Fully Editable: Tailor To Your Needs In Excel Or Sheets
  • ✓ Professional Design: Trusted, Industry-Standard Templates
  • ✓ Pre-Built For Quick And Efficient Use
  • ✓ No Expertise Is Needed; Easy To Follow

Hasbro, Inc. (HAS) Bundle

DCF model
Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Looking to assess the intrinsic value of Hasbro, Inc.? Our (HAS) DCF Calculator integrates real-time data with extensive customization options, allowing you to refine your projections and enhance your investment decisions.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2019		 AY2
2020		 AY3
2021		 AY4
2022		 AY5
2023		 FY1
2024		 FY2
2025		 FY3
2026		 FY4
2027		 FY5
2028
Revenue 4,720.2 5,465.4 6,420.4 5,856.7 5,003.3 5,127.2 5,254.3 5,384.4 5,517.8 5,654.5
Revenue Growth, % 0 15.79 17.47 -8.78 -14.57 2.48 2.48 2.48 2.48 2.48
EBITDA 961.1 1,173.8 1,670.3 1,220.6 -863.2 732.6 750.7 769.3 788.4 807.9
EBITDA, % 20.36 21.48 26.02 20.84 -17.25 14.29 14.29 14.29 14.29 14.29
Depreciation 266.4 652.0 908.7 788.1 659.6 598.5 613.3 628.5 644.1 660.1
Depreciation, % 5.64 11.93 14.15 13.46 13.18 11.67 11.67 11.67 11.67 11.67
EBIT 694.7 521.8 761.6 432.5 -1,522.8 134.1 137.4 140.8 144.3 147.9
EBIT, % 14.72 9.55 11.86 7.38 -30.44 2.62 2.62 2.62 2.62 2.62
Total Cash 4,580.4 1,449.7 1,019.2 513.1 544.8 1,631.3 1,671.8 1,713.2 1,755.6 1,799.1
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 1,442.8 1,391.7 1,500.4 1,132.4 1,029.3
Account Receivables, % 30.57 25.46 23.37 19.34 20.57
Inventories 446.1 395.6 552.1 676.8 332.0 445.9 456.9 468.2 479.8 491.7
Inventories, % 9.45 7.24 8.6 11.56 6.64 8.7 8.7 8.7 8.7 8.7
Accounts Payable 343.9 425.5 580.2 427.3 340.6 391.8 401.5 411.5 421.7 432.1
Accounts Payable, % 7.29 7.79 9.04 7.3 6.81 7.64 7.64 7.64 7.64 7.64
Capital Expenditure -133.6 -125.8 -132.7 -174.2 -209.3 -147.2 -150.9 -154.6 -158.4 -162.4
Capital Expenditure, % -2.83 -2.3 -2.07 -2.97 -4.18 -2.87 -2.87 -2.87 -2.87 -2.87
Tax Rate, % 12.86 12.86 12.86 12.86 12.86 12.86 12.86 12.86 12.86 12.86
EBITAT 608.5 360.5 561.1 336.6 -1,327.0 106.0 108.6 111.3 114.1 116.9
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -803.8 1,069.9 1,226.6 1,040.9 -515.5 300.6 539.5 552.8 566.5 580.6
WACC, % 6.47 6.17 6.25 6.31 6.46 6.33 6.33 6.33 6.33 6.33
PV UFCF
SUM PV UFCF 2,089.8
Long Term Growth Rate, % 4.00
Free cash flow (T + 1) 604
Terminal Value 25,885
Present Terminal Value 19,043
Enterprise Value 21,132
Net Debt 3,072
Equity Value 18,060
Diluted Shares Outstanding, MM 139
Equity Value Per Share 130.12

What You Will Get

  • Real HAS Financials: Includes historical and forecasted data for precise valuation.
  • Adjustable Inputs: Modify WACC, tax rates, revenue growth, and capital expenditures.
  • Automatic Calculations: Intrinsic value and NPV are calculated dynamically.
  • Scenario Analysis: Test multiple scenarios to evaluate Hasbro’s future performance.
  • Clear and Intuitive Design: Built for professionals yet accessible for beginners.

Key Features

  • Customizable Revenue Projections: Adjust essential metrics such as toy sales growth, licensing revenue, and marketing expenses.
  • Instant DCF Valuation: Quickly computes intrinsic value, net present value (NPV), and various financial metrics.
  • High-Precision Analysis: Leverages Hasbro's actual financial data for accurate valuation results.
  • Effortless Scenario Testing: Evaluate different market conditions and assess their impact on financial outcomes.
  • Efficiency Booster: Avoid the hassle of creating intricate valuation models from the ground up.

How It Works

  1. Download the Template: Gain immediate access to the Excel-based HAS DCF Calculator.
  2. Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, profit margins, and more.
  3. Instant Calculations: The model automatically recalculates Hasbro's intrinsic value.
  4. Test Scenarios: Experiment with various assumptions to assess potential valuation fluctuations.
  5. Analyze and Decide: Utilize the findings to inform your investment or financial strategy.

Why Choose This Calculator?

  • Accurate Data: Real Hasbro financials ensure reliable valuation results.
  • Customizable: Adjust key parameters like growth rates, WACC, and tax rates to match your projections.
  • Time-Saving: Pre-built calculations eliminate the need to start from scratch.
  • Professional-Grade Tool: Designed for investors, analysts, and consultants.
  • User-Friendly: Intuitive layout and step-by-step instructions make it easy for all users.

Who Should Use This Product?

  • Investors: Evaluate Hasbro’s valuation prior to buying or selling stocks.
  • CFOs and Financial Analysts: Optimize valuation processes and assess financial projections.
  • Startup Founders: Understand how leading public companies like Hasbro are valued.
  • Consultants: Provide expert valuation reports for clients in the entertainment and toy sectors.
  • Students and Educators: Utilize real-world data to practice and teach valuation methodologies.

What the Template Contains

  • Operating and Balance Sheet Data: Pre-filled Hasbro historical data and forecasts, including revenue, EBITDA, EBIT, and capital expenditures.
  • WACC Calculation: A dedicated sheet for Weighted Average Cost of Capital (WACC), including parameters like Beta, risk-free rate, and share price.
  • DCF Valuation (Unlevered and Levered): Editable Discounted Cash Flow models showing intrinsic value with detailed calculations.
  • Financial Statements: Pre-loaded financial statements (annual and quarterly) to support analysis.
  • Key Ratios: Includes profitability, leverage, and efficiency ratios for Hasbro, Inc. (HAS).
  • Dashboard and Charts: Visual summary of valuation outputs and assumptions to analyze results easily.

No products were found matching.