Discounted Cash Flow
Hasbro, Inc.
—
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Endpoint CAGR (better for long term trend)
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Projected growth rate
—
—
%
%
Historical inputs (10 fiscal years)
| YEAR | Sales | Net Income | Free Cash Flow | Net Margin | EPS (diluted) |
|---|---|---|---|---|---|
| 2016 | $5.0b | $551.4m | $620.0m | 11.0% | $4.40 |
| 2017 | $5.2b (3.8%) | $396.6m (-28.1%) | $589.5m (-4.9%) | 7.6% (-30.7%) | $3.17 (-28.0%) |
| 2018 | $4.6b (-12.1%) | $220.4m (-44.4%) | $505.6m (-14.2%) | 4.8% (-36.8%) | $1.75 (-44.8%) |
| 2019 | $4.7b (3.1%) | $520.5m (136.1%) | $519.4m (2.7%) | 11.0% (129.1%) | $4.07 (132.6%) |
| 2020 | $5.5b (15.8%) | $222.5m (-57.2%) | $850.6m (63.8%) | 4.1% (-63.1%) | $1.62 (-60.2%) |
| 2021 | $6.4b (17.5%) | $428.7m (92.7%) | $685.2m (-19.4%) | 6.7% (64.0%) | $3.11 (92.0%) |
| 2022 | $5.9b (-8.8%) | $203.5m (-52.5%) | $198.7m (-71.0%) | 3.5% (-48.0%) | $1.47 (-52.7%) |
| 2023 | $5.0b (-14.6%) | $-1.5b (-831.8%) | $516.3m (159.8%) | -29.8% (-956.7%) | $-10.73 (-829.9%) |
| 2024 | $4.1b (-17.3%) | $385.6m (125.9%) | $760.2m (47.2%) | 9.3% (131.3%) | $2.77 (125.8%) |
| 2025 | $4.7b (13.7%) | $-322.4m (-183.6%) | $829.9m (9.2%) | -6.9% (-173.5%) | $-2.30 (-183.0%) |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
Values abbreviated: b = billions, m = millions, k = thousands.
Projected cash flows
| Year | Projected cash flow | Discount Factor | Present Value |
|---|
PV of projected FCF: —
Terminal FCF: —
Terminal value: —
PV of terminal value: —
Enterprise value (DCF): —
Current price: —
—Alternative DCF Models
| Model | Fair Value | Upside | PV(FCFs) | PV(Terminal) | Total Years |
|---|---|---|---|---|---|
| Standard (10yr→TV) | — | — | — | — | 10 + TV |
| Alt A (Gradual Decline) | — | — | — | — | — |
| Alt B (30yr Hard Stop) | — | — | — | N/A | — |
This is a simplified DCF model for illustration. It uses reported free cash flow, a single growth assumption, fixed WACC, and a Gordon Growth terminal value. It is not investment advice.