Upgrade to premium to see the full reasoning behind each conviction change.
Sign in to unlockFair Value Distribution — percentile bands
73.4% of simulations place fair value above current price
WHAT IS PRICED IN
Revenue-Based Reverse DCF
0.7%/yr
±4.9% · revenue growth to justify current price
FCF-Based Reverse DCF
-0.7%/yr
±3.2% · FCF growth to justify current price
THE GAP
Market pricing margin expansion or capex normalization
Upgrade to premium for full distribution data, sensitivity analysis, and segment breakdowns.
Sign in to unlockHasbro toy/entertainment; Wizards of the Coast (Magic: the Gathering/D&D) recurring revenue; licensing.
Toy retail inventory normalization; film/TV content investment; competitive gaming threats.
Updated Apr 7
MAGIC driven 44.7% growth in Wizards segment with 46% margins. Consumer Products impairment signals structural challenges in physical toy business. Tariff headwinds and digital game execution risk are...