The Discounted Cash Flow (DCF) valuation of Harmonic Inc (HLIT) is 9.42 USD. With the latest stock price at 11.40 USD, the upside of Harmonic Inc based on DCF is -17.4%.
Range | Selected | |
WACC / Discount Rate | 5.8% - 9.2% | 7.5% |
Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
Fair Price | 5.05 - 45.27 | 9.42 |
Upside | -55.7% - 297.1% | -17.4% |