DCF ScreenerData as of Oct 10, 2026, 1:06 AM UTC
← Screener

HAS Hasbro, Inc.

Consumer Cyclical

Price
$91.03
Intrinsic value
$41.65
Buy price
$33.32
Discount
-118.5%
Overvalued

Live signals (3)

Daily bars as of Oct 8, 2026
Stacked bearish ↓
  • FS-BearishFailure Swing (bearish)Bearish ↓

    Price overcut a recent swing high and closed back below it - the breakout failed and trapped the buyers who chased it.

    Fired Oct 7, 20261 daily bar ago35% win rate · 0.97x profit factor
  • FS-Bearish-Near_200SMAFailure Swing (bearish) at the 200-SMABearish ↓

    Price overcut a recent swing high and closed back below it - the breakout failed and trapped the buyers who chased it. Fired right at the 200-day SMA.

    Fired Oct 7, 20261 daily bar ago34.4% win rate · 0.92x profit factor
  • DCDowntrend ContinuationBearish ↓

    A strong bearish bar rejecting a falling 20/50-SMA stack - the downtrend resuming after a bounce into the moving averages.

    Fired Oct 7, 20261 daily bar ago32.9% win rate · 0.89x profit factor

A pattern is reported for 5 bars after it fires (the sweet-spot fill window), so an older bar count means the entry has had longer to play out - not that the signal is stronger. Win rate and profit factor are the pattern's backtested averages across the S&P 500, not a forecast for this ticker.

DCF walkthrough

Near-term growth (g1)0.00%
Terminal growth (g2)3.50%
Years of g1 growth4
Discount rate9.00%
Margin of safety20.00%
Operating CF
$1,288,200,000.00
Total debt
$3,878,200,064.00
Cash & STI
$1,378,200,064.00
Shares out.
143,100,000
Overvalued
Intrinsic value$41.64
Buy price (with MOS)$33.31
Current price$91.03
Discount to intrinsic value-118.6%

7-step quality scorecard

ROE quality
LOW
Average ROE
-39.9%
Current ROE
-59.9%
Minimum ROE
-140.2%
Debt quality
LEVERAGED
Debt / Equity
7.20x
Moat proxy
MODERATE_PROXY
Cash-flow reliability
OK
Operating CF / Net income
1.62x

Technical chart

Confluence: DOWNTREND (0/3)

Weekly candles, ~3 years. Yellow line: 10-week EMA. Dashed lines: Fibonacci retracement of the last 52-week swing. Green arrow: an active DR1 support reclaim (see Live signals above for when it fired).

Assumptions & data quality

Data source
yfinance
Growth (g1) source
min(revenueCAGR,cfCAGR)
Valuation model
DCF_OCF
Debt as % of DCF PV
44.3%
Public economic interest
95.2%

These are model outputs built on assumptions (growth rate, discount rate, margin of safety), not facts - trust but verify, especially for LOW cash-flow-reliability or UNKNOWN-quality rows.