Harmonic Inc
NASDAQ:HLIT

Watchlist Manager
Harmonic Inc Logo
Harmonic Inc
NASDAQ:HLIT
Watchlist
Price: 9.2 USD 0.66% Market Closed
Market Cap: 1.1B USD

Relative Value

The Relative Value of one HLIT stock under the Base Case scenario is 26.86 USD. Compared to the current market price of 9.2 USD, Harmonic Inc is Undervalued by 66%.

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
26.86 USD
Undervaluation 66%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
85
vs Industry
45
Median 3Y
2.3
Median 5Y
2
Industry
1.9
Forward
1.7
vs History
55
vs Industry
25
Median 3Y
33.2
Median 5Y
26.1
Industry
23.6
Forward
18
vs History
92
vs Industry
27
Median 3Y
62.7
Median 5Y
33.1
Industry
14.2
vs History
53
vs Industry
36
Median 3Y
-28.5
Median 5Y
5.1
Industry
20
vs History
87
vs Industry
36
Median 3Y
3.5
Median 5Y
3.4
Industry
2.1
vs History
90
vs Industry
43
Median 3Y
2.2
Median 5Y
2
Industry
1.9
Forward
1.7
vs History
90
vs Industry
55
Median 3Y
4.3
Median 5Y
3.9
Industry
6.4
vs History
92
vs Industry
33
Median 3Y
23.7
Median 5Y
25.3
Industry
14.5
Forward
11.8
vs History
85
vs Industry
33
Median 3Y
31.8
Median 5Y
34.2
Industry
19.7
Forward
11.5
vs History
92
vs Industry
25
Median 3Y
66
Median 5Y
34.9
Industry
13.8
vs History
68
vs Industry
19
Median 3Y
51.3
Median 5Y
31.2
Industry
15.1
vs History
74
vs Industry
39
Median 3Y
2.2
Median 5Y
2
Industry
1.7

Multiples Across Competitors

HLIT Competitors Multiples
Harmonic Inc Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Harmonic Inc
NASDAQ:HLIT
1.1B USD 1.5 19.8 8.5 9.5
US
Cisco Systems Inc
NASDAQ:CSCO
250.8B USD 4.5 25.6 17.3 21.6
US
Arista Networks Inc
NYSE:ANET
117B USD 15.7 38.6 34 34.6
US
Motorola Solutions Inc
NYSE:MSI
70.2B USD 6.4 34.3 24.2 27.1
FI
Nokia Oyj
OMXH:NOKIA
25.6B EUR 1.3 32.6 8.3 13.8
SE
Telefonaktiebolaget LM Ericsson
STO:ERIC B
278.5B SEK 1.1 173 7.1 9.9
US
Ubiquiti Inc
NYSE:UI
24.6B USD 10.6 44.8 33.2 34.3
CN
ZTE Corp
SZSE:000063
148.2B CNY 1.2 18.2 18.5 18.5
US
F5 Inc
NASDAQ:FFIV
16.5B USD 5.6 26.5 18.5 20.9
CN
Zhongji Innolight Co Ltd
SZSE:300308
103.8B CNY 4 18.1 15.1 15.1
TW
Accton Technology Corp
TWSE:2345
411.4B TWD 3.1 27.6 20.4 21.9