
Harmonic Inc
NASDAQ:HLIT

Intrinsic Value
The intrinsic value of one
HLIT
stock under the Base Case scenario is
20.2
USD.
Compared to the current market price of 8.94 USD,
Harmonic Inc
is
Undervalued by 56%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Harmonic Inc
Fundamental Analysis


Revenue & Expenses Breakdown
Harmonic Inc
Balance Sheet Decomposition
Harmonic Inc
Current Assets | 340.7m |
Cash & Short-Term Investments | 148.7m |
Receivables | 104.3m |
Other Current Assets | 87.6m |
Non-Current Assets | 433.1m |
PP&E | 39.5m |
Intangibles | 238.2m |
Other Non-Current Assets | 155.3m |
Free Cash Flow Analysis
Harmonic Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Harmonic Inc
Revenue
|
689.8m
USD
|
Cost of Revenue
|
-308.4m
USD
|
Gross Profit
|
381.4m
USD
|
Operating Expenses
|
-273m
USD
|
Operating Income
|
108.4m
USD
|
Other Expenses
|
-55.2m
USD
|
Net Income
|
53.2m
USD
|
HLIT Profitability Score
Profitability Due Diligence
Harmonic Inc's profitability score is 55/100. The higher the profitability score, the more profitable the company is.

Score
Harmonic Inc's profitability score is 55/100. The higher the profitability score, the more profitable the company is.
HLIT Solvency Score
Solvency Due Diligence
Harmonic Inc's solvency score is 56/100. The higher the solvency score, the more solvent the company is.

Score
Harmonic Inc's solvency score is 56/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
HLIT Price Targets Summary
Harmonic Inc
According to Wall Street analysts, the average 1-year price target for
HLIT
is 11.81 USD
with a low forecast of 10.1 USD and a high forecast of 14.7 USD.
Dividends
Current shareholder yield for HLIT is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
Ownership
HLIT Insider Trading
Buy and sell transactions by insiders
During the last 3 months Harmonic Inc insiders bought 30.4k USD , and have not sold any shares. The stock price has dropped by 11% over this period ( loading = false, 5000)" href="https://www.alphaspread.com/comparison/nasdaq/hlit/vs/indx/gspc">open performance analysis).
The last transaction was made on
Feb 25, 2025
by
Whalen Daniel T
(Senior Vice President of Worldwide Sales)
, who
bought
10k USD
worth of HLIT shares.
During the last 3 months Harmonic Inc insiders bought 30.4k USD , and have not sold any shares. The stock price has dropped by 11% over this period ( loading = false, 5000)" href="https://www.alphaspread.com/comparison/nasdaq/hlit/vs/indx/gspc">open performance analysis).
The last transaction was made on
Feb 25, 2025
by
Whalen Daniel T
(Senior Vice President of Worldwide Sales)
, who
bought
10k USD
worth of HLIT shares.
HLIT News

Paul Meeks, Independent Solutions Wealth Management, and CNBC's Deirdre Bosa join CNBC's Frank Holland and the 'CNBC Special: Markets in Turmoil' to discuss where to go bargain hunting in the tech space.
See Also
The intrinsic value of one
HLIT
stock under the Base Case scenario is
20.2
USD.
Compared to the current market price of 8.94 USD,
Harmonic Inc
is
Undervalued by 56%.