Hasbro Inc (HAS) is slightly undervalued and Life Time Group Holdings Inc (LTH) is fairly valued.
Against our estimates of intrinsic value, HAS trades at the wider discount: a margin of safety of +6%, against +3% for LTH.
Values as of the 22 Sept 2026 close.
Discounting its cash flows at 7.4% (average of 3 methods) values the shares at $92.06; the price of $86.91 is 6% below that value, and 81% of that value comes from beyond year five.
Leak Score 59/100 on 3 of 12 signals
Discounting its cash flows at 9.6% (average of 3 methods) values the shares at $39.20; the price of $38.19 is 3% below that value, and 76% of that value comes from beyond year five.
Leak Score 14/100 on 3 of 12 signals
| Metric | HAS | LTH |
|---|---|---|
| Verdict | Slightly undervalued | Fairly valued |
| Price | $86.91 | $38.19 |
| Intrinsic value | $92.06 | $39.20 |
| Margin of safety | +6% | +3% |
| Leak Score | 59/100 (3/12) | 14/100 (3/12) |
| Market cap | $12.3B | $8.5B |
| Revenue growth, 5 years | -3.0% | 25.9% |
| Operating margin | 28.1% | 17.2% |
| Net margin | 16.0% | 13.0% |
| Return on equity | 167.8% | 13.4% |
| Debt to equity | 5.50 | 1.29 |
| P/E | 15.6x | 20.9x |
| Forward P/E | 13.4x | 20.9x |
| P/B | 17.4x | 2.6x |
| Dividend yield | 3.2% | — |