
Harmonic Inc
NASDAQ:HLIT

Intrinsic Value
The intrinsic value of one
HLIT
stock under the Base Case scenario is
22.62
USD.
Compared to the current market price of 9.6 USD,
Harmonic Inc
is
Undervalued by 58%.
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?
The intrinsic value of one
HLIT
stock under the Base Case scenario is
22.62
USD.
Compared to the current market price of 9.6 USD,
Harmonic Inc
is
Undervalued by 58%.