Harmonic Inc
NASDAQ:HLIT

Watchlist Manager
Harmonic Inc Logo
Harmonic Inc
NASDAQ:HLIT
Watchlist
Price: 9.6 USD 1.16%
Market Cap: 1.1B USD

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:

HLIT Intrinsic Value
22.62 USD
Undervaluation 58%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Harmonic Inc

Valuation History Unavailable

Historical valuation for HLIT cannot be conducted due to limitations such as insufficient data or other constraints.

Valuation In Progress...
Valuation In Progress...
0%

Fundamental Analysis

ELMO Software Ltd
ASX:ELO
AU
Technology
Market Cap
483.4m AUD
IPO
Jun 29, 2017
AU
Technology
Market Cap
483.4m AUD
IPO
Jun 29, 2017
Price
AU$false
EPS
AU$false
Company Overview
Loading...
Business Segments
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about HLIT?
Bearish
Neutral
Bullish
AI Assistant
AI Assistant
Ask me anything about Harmonic Inc
Financials
Annual
Quarterly
TTM

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
Efficiency

Free Cash Flow Analysis
Harmonic Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate

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
Fundamental Scores

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.

Positive Gross Profit
Positive 3-Years Revenue Growth
ROIC is Increasing
Exceptional 1-Year Revenue Growth
55/100
Profitability
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.

Low D/E
High Interest Coverage
Long-Term Solvency
Short-Term Solvency
56/100
Solvency
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

Wall Street analysts forecast HLIT stock price to rise over the next 12 months.

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.

Lowest
Price Target
10.1 USD
5% Upside
Average
Price Target
11.81 USD
23% Upside
Highest
Price Target
14.7 USD
53% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Harmonic Inc
does not pay dividends
Shareholder Yield

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?

Shareholder Yield
Dividend Yield
No dividends
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y

Ownership

HLIT Insider Trading
Buy and sell transactions by insiders

HLIT News

Other Videos
What is the Intrinsic Value of one HLIT stock?

The intrinsic value of one HLIT stock under the Base Case scenario is 22.62 USD.

Is HLIT stock undervalued or overvalued?

Compared to the current market price of 9.6 USD, Harmonic Inc is Undervalued by 58%.

Back to Top