Harmonic Inc
NASDAQ:HLIT

Watchlist Manager
Harmonic Inc Logo
Harmonic Inc
NASDAQ:HLIT
Watchlist
Price: 9.99 USD -0.5% Market Closed
Market Cap: $1.1B

Relative Value

The Relative Value of one HLIT stock under the Base Case scenario is 15.31 USD. Compared to the current market price of 9.99 USD, Harmonic Inc is Undervalued by 35%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

HLIT Relative Value
Base Case
15.31 USD
Undervaluation 35%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

HLIT Competitors Multiples
Harmonic Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Harmonic Inc
NASDAQ:HLIT
1.1B USD 1.8 22.6 11.9 13.6
JP
Nakayo Inc
TSE:6715
111.4T JPY 6 383.2 7 956 708 364 019 -1 113 898.2
US
Cisco Systems Inc
NASDAQ:CSCO
308.7B USD 5.4 29.9 20.1 24.2
US
Arista Networks Inc
NYSE:ANET
187.2B USD 22.2 55.8 48 48.9
CN
Zhongji Innolight Co Ltd
SZSE:300308
675.2B CNY 22.5 82.9 70.4 70.4
US
Motorola Solutions Inc
NYSE:MSI
66.2B USD 5.9 31.3 23.4 26.4
SE
Telefonaktiebolaget LM Ericsson
STO:ERIC B
320.9B SEK 1.3 11.2 7 8.9
US
Ciena Corp
NYSE:CIEN
35.6B USD 7.4 286.7 78.9 114.5
FI
Nokia Oyj
OMXH:NOKIA
28.7B EUR 1.4 30.6 14 26.6
US
Ubiquiti Inc
NYSE:UI
34B USD 12.3 42.9 35.6 36.4
US
Lumentum Holdings Inc
NASDAQ:LITE
26.6B USD 14.6 239.7 194.8 -268
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Harmonic Inc
NASDAQ:HLIT
Average EV/EBITDA: 33 138.5
11.9
27%
0.4
JP
N
Nakayo Inc
TSE:6715
364 019
N/A N/A
US
Cisco Systems Inc
NASDAQ:CSCO
20.1
19%
1.1
US
Arista Networks Inc
NYSE:ANET
48
28%
1.7
CN
Zhongji Innolight Co Ltd
SZSE:300308
70.4
85%
0.8
US
Motorola Solutions Inc
NYSE:MSI
23.4
14%
1.7
SE
Telefonaktiebolaget LM Ericsson
STO:ERIC B
7
0%
N/A
US
Ciena Corp
NYSE:CIEN
78.9
56%
1.4
FI
Nokia Oyj
OMXH:NOKIA
14
N/A N/A
US
Ubiquiti Inc
NYSE:UI
35.6
7%
5.1
US
Lumentum Holdings Inc
NASDAQ:LITE
194.8
176%
1.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Harmonic Inc
NASDAQ:HLIT
Average EV/EBIT: 41.1
13.6
20%
0.7
JP
N
Nakayo Inc
TSE:6715
Negative Multiple: -1 113 898.2 N/A N/A
US
Cisco Systems Inc
NASDAQ:CSCO
24.2
23%
1.1
US
Arista Networks Inc
NYSE:ANET
48.9
28%
1.7
CN
Zhongji Innolight Co Ltd
SZSE:300308
70.4
88%
0.8
US
Motorola Solutions Inc
NYSE:MSI
26.4
15%
1.8
SE
Telefonaktiebolaget LM Ericsson
STO:ERIC B
8.9
-7%
N/A
US
Ciena Corp
NYSE:CIEN
114.5
69%
1.7
FI
Nokia Oyj
OMXH:NOKIA
26.6
N/A N/A
US
Ubiquiti Inc
NYSE:UI
36.4
7%
5.2
US
Lumentum Holdings Inc
NASDAQ:LITE
Negative Multiple: -268 N/A N/A