The Discounted Cash Flow (DCF) valuation of Harmonic Inc (HLIT) is 10.99 USD. With the latest stock price at 13.36 USD, the upside of Harmonic Inc based on DCF is -17.8%.
| Range | Selected | |
| WACC / Discount Rate | 5.6% - 8.9% | 7.3% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 5.78 - 59.00 | 10.99 |
| Upside | -56.7% - 341.6% | -17.8% |