Harmonic Inc
NASDAQ:HLIT

Watchlist Manager
Harmonic Inc Logo
Harmonic Inc
NASDAQ:HLIT
Watchlist
Price: 10.32 USD -0.96% Market Closed
Market Cap: 1.2B USD

Relative Value

The Relative Value of one HLIT stock under the Base Case scenario is hidden USD. Compared to the current market price of 10.32 USD, Harmonic Inc is hidden .

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
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
73
vs Industry
45
Median 3Y
2.3
Median 5Y
2
Industry
2.2
Forward
2
vs History
55
vs Industry
25
Median 3Y
24.3
Median 5Y
26.1
Industry
27
Forward
23.6
vs History
90
vs Industry
27
Median 3Y
49.7
Median 5Y
24.9
Industry
16.2
vs History
50
vs Industry
36
Median 3Y
5
Median 5Y
9.5
Industry
21.1
vs History
84
vs Industry
36
Median 3Y
3.4
Median 5Y
3.4
Industry
2.5
vs History
73
vs Industry
43
Median 3Y
2.2
Median 5Y
2
Industry
2.4
Forward
2
vs History
82
vs Industry
55
Median 3Y
4.3
Median 5Y
3.9
Industry
7.6
vs History
82
vs Industry
33
Median 3Y
22.6
Median 5Y
25.1
Industry
17.5
Forward
14.3
vs History
76
vs Industry
33
Median 3Y
28.4
Median 5Y
31.3
Industry
23.1
Forward
17.3
vs History
90
vs Industry
25
Median 3Y
47.7
Median 5Y
25.3
Industry
15.6
vs History
73
vs Industry
19
Median 3Y
9.4
Median 5Y
26.7
Industry
17
vs History
57
vs Industry
39
Median 3Y
2.1
Median 5Y
2
Industry
1.9

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
1.2B USD 1.8 23.3 12.3 14
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
299.5B USD 5.2 29 19.5 23.5
US
Arista Networks Inc
NYSE:ANET
153.8B USD 18.2 45.8 39 39.7
CN
Zhongji Innolight Co Ltd
SZSE:300308
631.5B CNY 20 73.9 62.5 62.5
US
Motorola Solutions Inc
NYSE:MSI
62.4B USD 5.5 29.5 22.2 25.1
FI
Nokia Oyj
OMXH:NOKIA
28.8B EUR 1.5 31 14.1 26.9
US
Ubiquiti Inc
NYSE:UI
32.8B USD 11.9 41.5 34.4 35.1
SE
Telefonaktiebolaget LM Ericsson
STO:ERIC B
298.7B SEK 1.2 12.1 6.9 9.1
US
Ciena Corp
NYSE:CIEN
28.8B USD 6 233.1 64.2 93.2
CN
ZTE Corp
SZSE:000063
176.8B CNY 1.3 30.3 33.2 33.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Harmonic Inc
NASDAQ:HLIT
Average EV/EBITDA: 33 120.7
12.3
27%
0.5
JP
N
Nakayo Inc
TSE:6715
364 019
N/A N/A
US
Cisco Systems Inc
NASDAQ:CSCO
19.5
19%
1
US
Arista Networks Inc
NYSE:ANET
39
28%
1.4
CN
Zhongji Innolight Co Ltd
SZSE:300308
62.5
85%
0.7
US
Motorola Solutions Inc
NYSE:MSI
22.2
14%
1.6
FI
Nokia Oyj
OMXH:NOKIA
14.1
N/A N/A
US
Ubiquiti Inc
NYSE:UI
34.4
7%
4.9
SE
Telefonaktiebolaget LM Ericsson
STO:ERIC B
6.9
5%
1.4
US
Ciena Corp
NYSE:CIEN
64.2
38%
1.7
CN
ZTE Corp
SZSE:000063
33.2
19%
1.7
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Harmonic Inc
NASDAQ:HLIT
Average EV/EBIT: 36.2
14
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
23.5
23%
1
US
Arista Networks Inc
NYSE:ANET
39.7
28%
1.4
CN
Zhongji Innolight Co Ltd
SZSE:300308
62.5
87%
0.7
US
Motorola Solutions Inc
NYSE:MSI
25.1
15%
1.7
FI
Nokia Oyj
OMXH:NOKIA
26.9
N/A N/A
US
Ubiquiti Inc
NYSE:UI
35.1
7%
5
SE
Telefonaktiebolaget LM Ericsson
STO:ERIC B
9.1
10%
0.9
US
Ciena Corp
NYSE:CIEN
93.2
48%
1.9
CN
ZTE Corp
SZSE:000063
33.2
1%
33.2