The Discounted Cash Flow (DCF) valuation of Harmonic Inc (HLIT) is 12.21 USD. With the latest stock price at 12.04 USD, the upside of Harmonic Inc based on DCF is 1.4%.
| Range | Selected | |
| WACC / Discount Rate | 6.0% - 8.3% | 7.2% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 7.16 - 38.67 | 12.21 |
| Upside | -40.5% - 221.2% | 1.4% |