Hasbro, Inc.

LSE:0J3K Stock Report

Market Cap: US$12.6b

Hasbro Valuation

Is 0J3K undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

5/6

Valuation Score 5/6

  • Below Future Cash Flow Value

  • Significantly Below Future Cash Flow Value

  • Price-To-Earnings vs Peers

  • Price-To-Earnings vs Industry

  • Price-To-Earnings vs Fair Ratio

  • Analyst Forecast

Share Price vs Fair Value

What is the Fair Price of 0J3K when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Ultimate guide to DCF valuation for stock investing

Learn how to determine fair value like the best investors in the world.

Below Future Cash Flow Value: 0J3K ($89.36) is trading below our estimate of future cash flow value ($150.09)

Significantly Below Future Cash Flow Value: 0J3K is trading below future cash flow value by more than 20%.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for 0J3K?

Key metric: As 0J3K is profitable we use its Price-To-Earnings Ratio for relative valuation analysis.

The above table shows the Price to Earnings ratio for 0J3K. This is calculated by dividing 0J3K's market cap by their current earnings.
What is 0J3K's PE Ratio?
PE Ratio15.8x
EarningsUS$794.10m
Market CapUS$12.56b

Price to Earnings Ratio vs Peers

How does 0J3K's PE Ratio compare to its peers?

The above table shows the PE ratio for 0J3K vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
CompanyForward PEEstimated GrowthMarket Cap
Peer Average62.3x
GAW Games Workshop Group
32.4x1.05%UK£6.6b
BTRW Barratt Redrow
19x16.09%UK£4.1b
BRBY Burberry Group
185.2x34.68%UK£3.9b
PSN Persimmon
12.5x11.29%UK£3.6b
0J3K Hasbro
16.1x7.23%US$12.6b

Price-To-Earnings vs Peers: 0J3K is good value based on its Price-To-Earnings Ratio (16.1x) compared to the peer average (62.3x).

Historical Price to Earnings Ratio

Historical Price to Earnings Ratio compares a stock's price to its earnings over time. Higher ratios indicate that investors are willing to pay more for the stock.

Fetching historical data

Price to Earnings Ratio vs Industry

How does 0J3K's PE Ratio compare vs other companies in the European Leisure Industry?

2 CompaniesPrice / EarningsEstimated GrowthMarket Cap
0J3K 15.8xIndustry Avg. 16.0xNo. of Companies5PE020406080100+
2 CompaniesEstimated GrowthMarket Cap
No more companies

Price-To-Earnings vs Industry: 0J3K is expensive based on its Price-To-Earnings Ratio (16.1x) compared to the European Leisure industry average (16x).

Price to Earnings Ratio vs Fair Ratio

What is 0J3K's PE Ratio compared to its Fair PE Ratio? This is the expected PE Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.

0J3K PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio15.8x
Fair PE Ratio18.1x

Price-To-Earnings vs Fair Ratio: 0J3K is good value based on its Price-To-Earnings Ratio (16.1x) compared to the estimated Fair Price-To-Earnings Ratio (18.1x).

Analyst Price Targets

What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?

The above table shows the analyst 0J3K forecast and predictions for the stock price in 12 month’s time.
DateShare PriceAverage 1Y Price TargetDispersionHighLow1Y Actual priceAnalysts
CurrentUS$89.36
US$108.92
+21.89%
9.37%US$120.00US$85.00n/a13
Jul ’27US$82.15
US$112.29
+36.68%
9.20%US$125.00US$85.00n/a14
Jun ’27US$84.60
US$113.53
+34.20%
8.12%US$125.00US$92.00n/a15
May ’27US$95.02
US$113.73
+19.69%
7.79%US$125.00US$95.00n/a15
Apr ’27US$89.87
US$112.60
+25.29%
8.22%US$124.00US$95.00n/a15
Mar ’27US$99.81
US$113.71
+13.93%
7.79%US$124.00US$95.00n/a14
Feb ’27US$88.39
US$93.54
+5.82%
5.04%US$100.00US$86.00n/a13
Jan ’27US$82.60
US$92.46
+11.94%
5.80%US$100.00US$80.00n/a13
Dec ’26US$83.43
US$91.54
+9.72%
5.98%US$100.00US$80.00n/a13
Nov ’26US$76.57
US$90.75
+18.53%
5.66%US$100.00US$80.00n/a12
Oct ’26US$75.22
US$89.58
+19.10%
5.19%US$100.00US$80.00n/a12
Sep ’26US$80.72
US$88.33
+9.43%
5.19%US$95.00US$80.00n/a12
Aug ’26US$74.13
US$87.83
+18.48%
5.59%US$95.00US$80.00n/a12
Jul ’26US$78.53
US$79.03
+0.64%
6.13%US$85.45US$70.00US$82.1513
Jun ’26US$66.87
US$76.34
+14.17%
7.93%US$85.45US$66.00US$84.6013
May ’26US$61.44
US$76.01
+23.71%
8.61%US$86.12US$66.00US$95.0212
Apr ’26US$61.83
US$79.09
+27.92%
7.03%US$86.12US$64.00US$89.8712
Mar ’26US$64.60
US$78.25
+21.13%
6.43%US$84.00US$64.00US$99.8113
Feb ’26US$57.67
US$76.79
+33.15%
11.34%US$95.00US$64.00US$88.3913
Jan ’26US$55.95
US$79.59
+42.24%
10.08%US$95.00US$64.00US$82.6014
Dec ’25US$65.12
US$79.59
+22.22%
10.08%US$95.00US$64.00US$83.4314
Nov ’25US$65.96
US$79.59
+20.66%
10.08%US$95.00US$64.00US$76.5714
Oct ’25US$72.98
US$75.08
+2.88%
11.25%US$90.00US$59.00US$75.2213
Sep ’25US$67.75
US$73.93
+9.12%
10.34%US$85.00US$59.00US$80.7213
Aug ’25US$64.62
US$73.93
+14.40%
10.34%US$85.00US$59.00US$74.1313
Jul ’25US$57.64
US$72.54
+25.84%
9.51%US$84.00US$59.00US$78.5313
US$107.42
Fair Value
16.8% undervalued intrinsic discount
13
Number of Analysts

Analyst Forecast: Target price is more than 20% higher than the current share price and analysts are within a statistically confident range of agreement.

Discover undervalued companies

7D

1Y

7D

1Y

7D

1Y

Company Analysis and Financial Data Status

DataLast Updated (UTC time)
Company Analysis2026/07/27 19:29
End of Day Share Price 2026/07/27 00:00
Earnings2026/06/28
Annual Earnings2025/12/28

Data Sources

The data used in our company analysis is from S&P Global Market Intelligence LLC. The following data is used in our analysis model to generate this report. Data is normalised which can introduce a delay from the source being available.

PackageDataTimeframeExample US Source *
Company Financials10 years
  • Income statement
  • Cash flow statement
  • Balance sheet
Analyst Consensus Estimates+3 years
  • Forecast financials
  • Analyst price targets
Market Prices30 years
  • Stock prices
  • Dividends, Splits and Actions
Ownership10 years
  • Top shareholders
  • Insider trading
Management10 years
  • Leadership team
  • Board of directors
Key Developments10 years
  • Company announcements

* Example for US securities, for non-US equivalent regulatory forms and sources are used.

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more.

Analysis Model and Snowflake

Details of the analysis model used to generate this report is available on our Github page, we also have guides on how to use our reports and tutorials on Youtube.

Learn about the world class team who designed and built the Simply Wall St analysis model.

Industry and Sector Metrics

Our industry and section metrics are calculated every 6 hours by Simply Wall St, details of our process are available on Github.

Analyst Sources

Hasbro, Inc. is covered by 30 analysts. 12 of those analysts submitted the estimates of revenue or earnings used as inputs to our report. Analysts submissions are updated throughout the day.

AnalystInstitution
John StaszakArgus Research Company
Felicia Kantor HendrixBarclays
David BeckelBerenberg