Hasbro Stock Analysis – Quarterly Update May 2015 $HAS
Benjamin Graham taught that Intelligent Investors must do a thorough fundamental analysis of investment opportunities to determine their intrinsic value and inherent risk.  This is best done by utilizing a systematic approach to analysis that will provide investors with a sense of how a specific company compares to another company or by reviewing the 5 Most Undervalued Companies for the Defensive Investor – May 2015. By using the ModernGraham method one can review a company’s historical accomplishments and determine an intrinsic value that can be compared across industries.  What follows is a Hasbro stock analysis showing a specific look at how Hasbro Inc. (HAS) fares in the ModernGraham valuation model.
Company Profile (obtained from Google Finance): Hasbro, Inc. (Hasbro) offers play and personal entertainment solutions particularly to children and generally to families through its multiple brands. The range of offerings includes from toys and games to television programming, motion pictures, digital gaming and a comprehensive licensing program. The Company, on its product category, markets its brands under the product segments, boys, games, girls and preschool toys. The U.S. and Canada segment is engaged on marketing and sale of the Company’s product categories in the United States and Canada. The International segment markets and sells the Company’s product categories to retailers and wholesalers, primarily, in most countries in Europe, Latin and South America. The Entertainment and Licensing segment includes lifestyle licensing, digital gaming, television and movie entertainment operations.
Defensive Investor – must pass at least 6 of the following 7 tests: Score = 5/7
- Adequate Size of Enterprise – market capitalization of at least $2 billion -Â PASS
- Sufficiently Strong Financial Condition – current ratio greater than 2 -Â PASS
- Earnings Stability – positive earnings per share for at least 10 straight years -Â PASS
- Dividend Record – has paid a dividend for at least 10 straight years -Â PASS
- Earnings Growth – earnings per share has increased by at least 1/3 over the last 10 years using 3 year averages at beginning and end of period -Â PASS
- Moderate PEmg ratio – PEmg is less than 20 -Â FAIL
- Moderate Price to Assets – PB ratio is less than 2.5 or PB x PEmg is less than 50 -Â FAIL
Enterprising Investor – must pass at least 4 of the following 5 tests or be suitable for a defensive investor: Score = 5/5
- Sufficiently Strong Financial Condition, Part 1 – current ratio greater than 1.5 -Â PASS
- Sufficiently Strong Financial Condition, Part 2 – Debt to Net Current Assets ratio less than 1.1 -Â PASS
- Earnings Stability – positive earnings per share for at least 5 years – PASS
- Dividend Record – currently pays a dividend -Â PASS
- Earnings growth – EPSmg greater than 5 years ago -Â PASS
Valuation Summary
Key Data:
| Recent Price | $72.44 |
| MG Value | $34.01 |
| MG Opinion | Overvalued |
| Value Based on 3% Growth | $41.41 |
| Value Based on 0% Growth | $24.28 |
| Market Implied Growth Rate | 8.43% |
| NCAV | -$3.25 |
| PEmg | 25.36 |
| Current Ratio | 2.93 |
| PB Ratio | 6.33 |
Balance Sheet – March 2015
| Current Assets | $2,405,000,000 |
| Current Liabilities | $821,000,000 |
| Total Debt | $1,560,000,000 |
| Total Assets | $4,261,000,000 |
| Intangible Assets | $904,000,000 |
| Total Liabilities | $2,815,000,000 |
| Outstanding Shares | 126,300,000 |
Earnings Per Share
| 2015 (estimate) | $3.09 |
| 2014 | $3.24 |
| 2013 | $2.17 |
| 2012 | $2.55 |
| 2011 | $2.82 |
| 2010 | $2.74 |
| 2009 | $2.48 |
| 2008 | $2.00 |
| 2007 | $1.97 |
| 2006 | $1.29 |
| 2005 | $1.09 |
Earnings Per Share – ModernGraham
| 2015 (estimate) | $2.86 |
| 2014 | $2.73 |
| 2013 | $2.50 |
| 2012 | $2.61 |
| 2011 | $2.56 |
| 2010 | $2.32 |
Dividend History
Conclusion:
As this Hasbro stock analysis shows, Hasbro Inc. is suitable for the Enterprising Investor but not for the Defensive Investor.  The Defensive Investor is concerned by the high PEmg and PB ratios, while the Enterprising Investor has no initial concerns.  As a result, Enterprising Investors following the ModernGraham approach based on Benjamin Graham’s methods should feel very comfortable proceeding with further research and comparing the company to other opportunities.  From a valuation side of things, the company appears to be overvalued despite after its EPSmg (normalized earnings) from $2.56 in 2011 to only an estimated $2.86 for 2015.  This level of demonstrated growth does not support the market’s implied estimate of 8.43% annual earnings growth over the next 7-10 years and leads the ModernGraham valuation model, based on Benjamin Graham’s formula, to return an estimate of intrinsic value well above the price.
The next part of the analysis is up to individual investors, and requires discussion of the company’s prospects.  What do you think?  What value would you put on Hasbro Inc. (HAS)?  Where do you see the company going in the future?  Is there a company you like better?  Leave a comment on our Facebook page or mention @ModernGraham on Twitter to discuss.
Disclaimer: Â The author did not hold a position in any company mentioned in this article at the time of publication and had no intention of changing that position within the next 72 hours. Â Logo taken from Wikipedia for the sole purpose of identifying the company; this article is not affiliated with the company in any manner.
