The Discounted Cash Flow (DCF) valuation of Harmonic Inc (HLIT) is 11.37 USD. With the latest stock price at 13.36 USD, the upside of Harmonic Inc based on DCF is -14.9%.
| Range | Selected | |
| WACC / Discount Rate | 5.4% - 8.4% | 6.9% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 5.91 - 79.27 | 11.37 |
| Upside | -55.7% - 493.4% | -14.9% |