The Discounted Cash Flow (DCF) valuation of Harmonic Inc (HLIT) is 8.20 USD. With the latest stock price at 9.00 USD, the upside of Harmonic Inc based on DCF is -8.9%.
Based on the latest price of 9.00 USD and our DCF valuation, Harmonic Inc (HLIT) is a sell. selling HLIT stocks now will result in a potential gain of 8.9%.
| Range | Selected | |
| WACC / Discount Rate | 6.9% - 9.3% | 8.1% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 5.27 - 17.80 | 8.20 |
| Upside | -41.4% - 97.8% | -8.9% |