|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 9.310 USD | -0.64% |
|
-0.75% | -5.86% |
| Mar. 12 | Harmonic Redefines the Economics of Video Playout with New Spectrum X Plus Media Server | CI |
| Mar. 05 | Harmonic Inc Introduces Significant Enhancements To Video Appliances And Saas Solutions | CI |
Company Valuation: Harmonic Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 1,206 | 1,381 | 1,463 | 1,542 | 1,110 | 1,026 | - | - |
| Change | - | 14.51% | 5.92% | 5.38% | -28% | -7.53% | - | - |
| Enterprise Value (EV) | 1,206 | 1,381 | 1,463 | 1,542 | 1,110 | 1,026 | 1,026 | 1,026 |
| Change | - | 14.51% | 5.92% | 5.38% | -28% | -7.53% | 0% | 0% |
| P/E ratio | 98x | 52.4x | 18.1x | 40.1x | -26x | 27.7x | 17.9x | 19.4x |
| PBR | - | - | - | - | - | - | - | - |
| PEG | - | 0x | 0x | -0.7x | 0x | -0x | 0.3x | -2.52x |
| Capitalization / Revenue | 2.38x | 2.21x | 2.41x | 2.27x | 3.08x | 2.2x | 1.93x | 9.49x |
| EV / Revenue | 0x | 0x | 0x | 0x | 0x | 2.2x | 1.93x | 9.49x |
| EV / EBITDA | 0x | 0x | 0x | 0x | 0x | 11.2x | 9.22x | - |
| EV / EBIT | 0x | 0x | 0x | 0x | 0x | 11.4x | 8.86x | 9.49x |
| EV / FCF | 0x | - | - | - | 0x | 23.2x | 8.23x | - |
| FCF Yield | 2.32% | - | - | - | 8.73% | 4.32% | 12.1% | - |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 0.12 | 0.25 | 0.72 | 0.33 | -0.38 | 0.3367 | 0.52 | 0.48 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 507.1 | 625 | 607.9 | 678.7 | 360.5 | 465.7 | 530.7 | 108.2 |
| EBITDA 1 | 57.29 | 86.54 | 67.75 | 135.4 | 47.29 | 91.75 | 111.3 | - |
| EBIT 1 | 44.06 | 74.6 | 55.83 | 121.1 | 38.67 | 89.91 | 115.8 | 108.2 |
| Net income 1 | 13.25 | 28.18 | 83.99 | 39.22 | -43.31 | 37.8 | 59.9 | 56.7 |
| Net Debt | - | - | - | - | - | - | - | - |
| Reference price 2 | 11.760 | 13.100 | 13.040 | 13.230 | 9.890 | 9.310 | 9.310 | 9.310 |
| Nbr of stocks (in thousands) | 102,568 | 105,436 | 112,190 | 116,528 | 112,233 | 110,242 | - | - |
| Announcement Date | 1/31/22 | 1/30/23 | 1/29/24 | 2/10/25 | 2/19/26 | - | - | - |
1USD in Million2USD
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 27.65x | - | - | - | 1.03B | |
| 25.63x | 5.19x | 13.47x | 2.11% | 309B | |
| 40.59x | 13.48x | 28.62x | -.--% | 168B | |
| 17.18x | 0.69x | 12.55x | 3.16% | 151B | |
| 57.15x | 15.87x | 44.48x | 0.24% | 87.33B | |
| 33.8x | 6.71x | 19.82x | 1.03% | 78.38B | |
| 77.14x | 7.81x | 36.67x | -.--% | 47.71B | |
| 28.82x | 1.81x | 11.93x | 1.99% | 46.18B | |
| 50.66x | - | - | - | 45.99B | |
| 24.93x | 5.29x | 18.6x | 1.77% | 44.95B | |
| Average | 38.36x | 7.11x | 23.27x | 1.29% | 97.98B | |
| Weighted average by Cap. | 34.16x | 7.05x | 20.84x | 1.5% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Equities
- HLIT Stock
- Valuation Harmonic Inc.
Select your edition
All financial news and data tailored to specific country editions
