Hasbro Inc (HAS) is slightly undervalued and Planet Fitness Inc (PLNT) is undervalued.
Against our estimates of intrinsic value, PLNT trades at the wider discount: a margin of safety of +58%, against +6% for HAS.
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 7.8% (average of 3 methods) values the shares at $100.62; the price of $42.60 is 58% below that value, and 81% of that value comes from beyond year five.
Leak Score 100/100 on 2 of 12 signals
| Metric | HAS | PLNT |
|---|---|---|
| Verdict | Slightly undervalued | Undervalued |
| Price | $86.91 | $42.60 |
| Intrinsic value | $92.06 | $100.62 |
| Margin of safety | +6% | +58% |
| Leak Score | 59/100 (3/12) | 100/100 (2/12) |
| Market cap | $12.3B | $3.2B |
| Revenue growth, 5 years | -3.0% | 26.6% |
| Operating margin | 28.1% | 30.9% |
| Net margin | 16.0% | 16.9% |
| Return on equity | 167.8% | — |
| Debt to equity | 5.50 | — |
| P/E | 15.6x | 14.4x |
| Forward P/E | 13.4x | 11.7x |
| P/B | 17.4x | — |
| Dividend yield | 3.2% | — |