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
25.63x5.19x13.47x2.11% 309B
40.59x13.48x28.62x-.--% 168B
17.18x0.69x12.55x3.16% 151B
57.15x15.87x44.48x0.24% 87.33B
33.8x6.71x19.82x1.03% 78.38B
77.14x7.81x36.67x-.--% 47.71B
28.82x1.81x11.93x1.99% 46.18B
50.66x - - - 45.99B
24.93x5.29x18.6x1.77% 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

  1. Stock Market
  2. Equities
  3. HLIT Stock
  4. Valuation Harmonic Inc.
SPRING SALE - 40%: The Best Tools Reserved for Subscribers to Identify Tomorrow's Top Investments!
d
:
:
BENEFIT NOW