GURUFOCUS.COM » STOCK LIST » Consumer Cyclical » Travel & Leisure » Hasbro Inc (STU:HAS) » Definitions » Cyclically Adjusted FCF per Share

Hasbro (STU:HAS) Cyclically Adjusted FCF per Share : €4.42 (As of Mar. 2024)


View and export this data going back to 1984. Start your Free Trial

What is Hasbro Cyclically Adjusted FCF per Share?

E10 is a concept invented by Prof. Robert Shiller, who uses E10 for his Shiller PE Ratio calculation. E10 is the average of the inflation adjusted earnings of a company over the past 10 years. The similar calculation is applied by GuruFocus to calculate the Cyclically Adjusted FCF per Share and the Cyclically Adjusted Price-to-FCF. The Cyclically Adjusted FCF per Share is the average of the inflation adjusted Free Cash Flow per Share of a company over the past 10 years.

Hasbro's adjusted free cash flow per share for the three months ended in Mar. 2024 was €0.872. Add all the adjusted free cash flow per share for the past 10 years together and divide the count will get our Cyclically Adjusted FCF per Share, which is €4.42 for the trailing ten years ended in Mar. 2024.

During the past 12 months, Hasbro's average Cyclically Adjusted FCF Growth Rate was 8.60% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 5.60% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was 8.60% per year. During the past 10 years, the average Cyclically Adjusted FCF Growth Rate was 8.30% per year. Please click Growth Rate Calculation Example (GuruFocus) to see how GuruFocus calculates Wal-Mart Stores Inc (WMT)'s revenue growth rate. You can apply the same method to get the Cyclically Adjusted FCF Growth Rate using Cyclically Adjusted FCF per Share data.

During the past 13 years, the highest 3-Year average Cyclically Adjusted FCF Growth Rate of Hasbro was 155.40% per year. The lowest was -44.20% per year. And the median was 8.30% per year.

As of today (2024-05-24), Hasbro's current stock price is €55.52. Hasbro's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2024 was €4.42. Hasbro's Cyclically Adjusted Price-to-FCF of today is 12.56.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Hasbro was 36.01. The lowest was 8.80. And the median was 23.14.


Hasbro Cyclically Adjusted FCF per Share Historical Data

The historical data trend for Hasbro's Cyclically Adjusted FCF per Share can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

* Premium members only.

Hasbro Cyclically Adjusted FCF per Share Chart

Hasbro Annual Data
Trend Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Cyclically Adjusted FCF per Share
Get a 7-Day Free Trial Premium Member Only Premium Member Only 3.24 3.30 3.92 4.21 4.32

Hasbro Quarterly Data
Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24
Cyclically Adjusted FCF per Share Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 4.06 4.07 4.61 4.32 4.42

Competitive Comparison of Hasbro's Cyclically Adjusted FCF per Share

For the Leisure subindustry, Hasbro's Cyclically Adjusted Price-to-FCF, along with its competitors' market caps and Cyclically Adjusted Price-to-FCF data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


Hasbro's Cyclically Adjusted Price-to-FCF Distribution in the Travel & Leisure Industry

For the Travel & Leisure industry and Consumer Cyclical sector, Hasbro's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

* The bar in red indicates where Hasbro's Cyclically Adjusted Price-to-FCF falls into.



Hasbro Cyclically Adjusted FCF per Share Calculation

E10 is a concept invented by Prof. Robert Shiller, who uses E10 for his Shiller PE Ratio calculation. E10 is the average of the inflation adjusted earnings of a company over the past 10 years. The similar calculation is applied by GuruFocus to calculate the Cyclically Adjusted FCF per Share and the Cyclically Adjusted Price-to-FCF. The Cyclically Adjusted FCF per Share is the average of the inflation adjusted Free Cash Flow per Share of a company over the past 10 years.

What is Cyclically Adjusted FCF per Share? How do we calculate Cyclically Adjusted FCF per Share?

Cyclically Adjusted FCF per Share is the average of the inflation adjusted Free Cash Flow per Share of a company over the past 10 years. Let's use an example to explain.

If we want to calculate the Cyclically Adjusted FCF per Share of Wal-Mart (WMT) for Dec. 31, 2010, we need to have the inflation data and the free cash flow per share from 2001 through 2010.

We adjusted the 2001 free cash flow per share data with the total inflation from 2001 through 2010 to the equivalent free cash flow in 2010. If the total inflation from 2001 to 2010 is 40%, and Wal-Mart's free cash flow is $1 a share in 2001, then the 2001's equivalent free cash flow in 2010 is $1.4 a share. If Wal-Mart's free cash flow is $1 again in 2002, and the total inflation from 2002 through 2010 is 35%, then the equivalent 2002 free cash flow in 2010 is $1.35. So on and so forth, you get the equivalent free cash flow per share of past 10 years. Then you add them together and divided the sum by the count to get Cyclically Adjusted FCF per Share.

Please note that we use the CPI data of the country/region where the company is headquartered. If the CPI data for that country/region is not available, then we will use the CPI data of the United States as default.

For example, Hasbro's adjusted Free Cash Flow per Share data for the three months ended in Mar. 2024 was:

Adj_FreeCashFlowPerShare= Free Cash Flow per Share /CPI of Mar. 2024 (Change)*Current CPI (Mar. 2024)
=0.872/131.7762*131.7762
=0.872

Current CPI (Mar. 2024) = 131.7762.

Hasbro Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201406 -0.912 100.560 -1.195
201409 -0.658 100.428 -0.863
201412 2.503 99.070 3.329
201503 2.103 99.621 2.782
201506 -0.813 100.684 -1.064
201509 -1.381 100.392 -1.813
201512 3.316 99.792 4.379
201603 2.022 100.470 2.652
201606 -0.298 101.688 -0.386
201609 -1.035 101.861 -1.339
201612 4.270 101.863 5.524
201703 2.851 102.862 3.652
201706 -0.582 103.349 -0.742
201709 -1.344 104.136 -1.701
201712 3.126 104.011 3.960
201803 1.877 105.290 2.349
201806 -0.816 106.317 -1.011
201809 -0.659 106.507 -0.815
201812 3.004 105.998 3.735
201903 1.670 107.251 2.052
201906 0.271 108.070 0.330
201909 0.148 108.329 0.180
201912 1.492 108.420 1.813
202003 1.722 108.902 2.084
202006 -0.431 108.767 -0.522
202009 1.284 109.815 1.541
202012 2.672 109.897 3.204
202103 2.151 111.754 2.536
202106 0.966 114.631 1.110
202109 0.451 115.734 0.514
202112 0.626 117.630 0.701
202203 0.686 121.301 0.745
202206 -0.228 125.017 -0.240
202209 0.434 125.227 0.457
202212 0.469 125.222 0.494
202303 0.240 127.348 0.248
202306 -0.190 128.729 -0.194
202309 1.130 129.860 1.147
202312 2.247 129.419 2.288
202403 0.872 131.776 0.872

Add all the adjusted free cash flow per share together and divide 10 will get our Cyclically Adjusted FCF per Share.


Hasbro  (STU:HAS) Cyclically Adjusted FCF per Share Explanation

If a company grows much fast than inflation, Cyclically Adjusted FCF per Share may underestimate the company's free cash flow. Cyclically Adjusted Price-to-FCF can seem to be too high even the actual Price-to-Free-Cash-Flow is low.

For the Cyclically Adjusted Price-to-FCF, the free cash flow per share of the past 10 years are inflation-adjusted and averaged. The result is used for P/FCF calculation. Since it looks at the average over the last 10 years, the Cyclically Adjusted Price-to-FCF is also called CAPFCF Ratio.

The Shiller PE Ratio was first used by professor Robert Shiller. He uses E10 for his Shiller PE Ratio calculation. E10 is the average of the inflation adjusted earnings per share of a company over the past 10 years. The similar calculation is applied by GuruFocus to calculate the Cyclically Adjusted Price-to-FCF. The Cyclically Adjusted FCF per Share is the average of the inflation adjusted free cash flow per share of a company over the past 10 years.

Hasbro's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=55.52/4.42
=12.56

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Hasbro was 36.01. The lowest was 8.80. And the median was 23.14.


Be Aware

Cyclically Adjusted Price-to-FCF works better for cyclical companies. It gives you a better idea on the company's real free cash flow value.


Hasbro Cyclically Adjusted FCF per Share Related Terms

Thank you for viewing the detailed overview of Hasbro's Cyclically Adjusted FCF per Share provided by GuruFocus.com. Please click on the following links to see related term pages.


Hasbro (STU:HAS) Business Description

Industry
Address
1027 Newport Avenue, P.O. Box 1059, Pawtucket, RI, USA, 02861-1059
Hasbro is a branded play company providing children and families around the world with entertainment offerings based on a world-class brand portfolio. From toys and games to television programming, motion pictures, and a licensing program, Hasbro reaches customers by leveraging its well-known brands such as Transformers, Nerf, and Magic: The Gathering. Ownership stakes in Discovery Family, which offers programming around Hasbro brands, and production capabilities (some of which are set to be divested) from Entertainment One helped bolster Hasbro's multichannel presence. The firm acquired EOne in 2019, bolting on popular family properties like Peppa Pig and PJ Masks, and tied up with Dungeons & Dragons Beyond in 2022, offering the firm access 10 million digital tabletop players.

Hasbro (STU:HAS) Headlines

From GuruFocus

Q1 2023 Hasbro Inc Earnings Call Transcript

By GuruFocus Research 01-23-2024

Hasbro Inc Fireside Chat Hosted by UBS Transcript

By GuruFocus Research 01-23-2024

Q1 2022 Hasbro Inc Earnings Call Transcript

By GuruFocus Research 01-23-2024

Q2 2021 Hasbro Inc Earnings Call Transcript

By GuruFocus Research 01-23-2024

Q4 2020 Hasbro Inc Earnings Call Transcript

By GuruFocus Research 01-23-2024

Q3 2021 Hasbro Inc Earnings Call Transcript

By GuruFocus Research 01-23-2024

Q4 2021 Hasbro Inc Earnings Call Transcript

By GuruFocus Research 01-23-2024