HLIT
Harmonic Inc
Price:  
11.91 
USD
Volume:  
734,788.00
United States | Communications Equipment
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

HLIT Intrinsic Value

%
Upside

As of 2024-05-28, the Intrinsic Value of Harmonic Inc (HLIT) is 14.65 USD. This HLIT valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 11.91 USD, the upside of Harmonic Inc is %.

The range of the Intrinsic Value is 8.40 - 53.96 USD

11.91 USD
Stock Price
14.65 USD
Intrinsic Value
Intrinsic Value Details

HLIT Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 8.40 - 53.96 14.65 23.0%
DCF (Growth 10y) 13.92 - 84.12 23.59 98.0%
DCF (EBITDA 5y) 11.47 - 13.34 12.63 6.1%
DCF (EBITDA 10y) 16.29 - 20.28 18.50 55.3%
Fair Value 15.20 - 15.20 15.20 27.62%
P/E 4.03 - 19.53 12.11 1.7%
EV/EBITDA 1.49 - 12.48 5.75 -51.7%
EPV 1.83 - 2.55 2.19 -81.6%
DDM - Stable 8.54 - 55.07 31.80 167.0%
DDM - Multi 9.02 - 45.45 15.07 26.6%

HLIT Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,387.99
Beta 1.82
Outstanding shares (mil) 116.54
Enterprise Value (mil) 1,433.88
Market risk premium 4.60%
Cost of Equity 6.99%
Cost of Debt 5.04%
WACC 6.67%