As of 2024-12-13, the Intrinsic Value of Harmonic Inc (HLIT) is
11.37 USD. This HLIT valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 13.36 USD, the upside of Harmonic Inc is
-14.90%.
The range of the Intrinsic Value is 5.91 - 79.27 USD
11.37 USD
Intrinsic Value
HLIT Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
5.91 - 79.27 |
11.37 |
-14.9% |
| DCF (Growth 10y) |
11.75 - 148.64 |
21.97 |
64.4% |
| DCF (EBITDA 5y) |
9.17 - 16.48 |
11.90 |
-10.9% |
| DCF (EBITDA 10y) |
13.54 - 25.80 |
18.09 |
35.4% |
| Fair Value |
18.22 - 18.22 |
18.22 |
36.39% |
| P/E |
5.85 - 17.87 |
11.44 |
-14.4% |
| EV/EBITDA |
3.87 - 9.20 |
5.50 |
-58.8% |
| EPV |
1.39 - 2.49 |
1.94 |
-85.5% |
| DDM - Stable |
8.59 - 100.39 |
54.49 |
307.9% |
| DDM - Multi |
7.70 - 71.34 |
14.00 |
4.8% |
HLIT Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,556.84 |
| Beta |
1.54 |
| Outstanding shares (mil) |
116.53 |
| Enterprise Value (mil) |
1,628.17 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.30% |
| Cost of Debt |
4.28% |
| WACC |
6.94% |