The Discounted Cash Flow (DCF) valuation of Harmonic Inc (HLIT) is 10.76 USD. With the latest stock price at 11.15 USD, the upside of Harmonic Inc based on DCF is -3.5%.
Based on the latest price of 11.15 USD and our DCF valuation, Harmonic Inc (HLIT) is a sell. selling HLIT stocks now will result in a potential gain of 3.5%.
| Range | Selected | |
| WACC / Discount Rate | 6.6% - 9.3% | 8.0% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 7.26 - 24.28 | 10.76 |
| Upside | -34.9% - 117.7% | -3.5% |