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 1,034 - -
Change - 14.51% 5.92% 5.38% -28% -6.84% - -
Enterprise Value (EV) 1,206 1,381 1,463 1,542 1,110 1,034 1,034 1,034
Change - 14.51% 5.92% 5.38% -28% -6.84% 0% 0%
P/E ratio 98x 52.4x 18.1x 40.1x -26x 27.9x 18x 19.5x
PBR - - - - - - - -
PEG - 0x 0x -0.7x 0x -0x 0.3x -2.54x
Capitalization / Revenue 2.38x 2.21x 2.41x 2.27x 3.08x 2.22x 1.95x 9.56x
EV / Revenue 0x 0x 0x 0x 0x 2.22x 1.95x 9.56x
EV / EBITDA 0x 0x 0x 0x 0x 11.3x 9.29x -
EV / EBIT 0x 0x 0x 0x 0x 11.5x 8.93x 9.56x
EV / FCF 0x - - - 0x 23.3x 8.29x -
FCF Yield 2.32% - - - 8.73% 4.28% 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 9.380 9.380 9.380
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.($)
29.49x - - - 1.09B
26.18x5.3x13.75x2.06% 316B
42.23x14.12x29.98x-.--% 175B
31.25x1.16x22.52x1.75% 159B
58.73x16.31x45.73x0.24% 89.81B
33.37x6.63x19.59x1.04% 77.39B
51.62x - - - 46.86B
154.23x16.72x52.37x-.--% 46.47B
25.64x5.45x19.17x1.72% 46.23B
43.51x1.72x12.25x2.12% 43.14B
Average 49.62x 8.43x 26.92x 1.12% 100.1B
Weighted average by Cap. 41.13x 7.78x 23.76x 1.26%

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.