The Discounted Cash Flow (DCF) valuation of Harmonic Inc (HLIT) is 10.11 USD. With the latest stock price at 10.20 USD, the upside of Harmonic Inc based on DCF is -0.8%.
Based on the latest price of 10.20 USD and our DCF valuation, Harmonic Inc (HLIT) is a sell. selling HLIT stocks now will result in a potential gain of 0.8%.
| Range | Selected | |
| WACC / Discount Rate | 8.8% - 11.0% | 9.9% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 7.57 - 15.53 | 10.11 |
| Upside | -25.8% - 52.3% | -0.8% |