Harmonic Inc
NASDAQ:HLIT

Watchlist Manager
Harmonic Inc Logo
Harmonic Inc
NASDAQ:HLIT
Watchlist
Price: 12.3 USD 5.04% Market Closed
Market Cap: 1.4B USD
Have any thoughts about
Harmonic Inc?
Write Note

Relative Value

The Relative Value of one HLIT stock under the Base Case scenario is 21.25 USD. Compared to the current market price of 12.3 USD, Harmonic Inc is Undervalued by 42%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

HLIT Relative Value
Base Case
21.25 USD
Undervaluation 42%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
30
vs Industry
34
Median 3Y
2.2
Median 5Y
2
Industry
2
Forward
2.1
vs History
58
vs Industry
31
Median 3Y
46.8
Median 5Y
19.3
Industry
28.8
Forward
17.1
vs History
28
vs Industry
8
Median 3Y
62.7
Median 5Y
41.4
Industry
15.5
vs History
vs Industry
9
Median 3Y
-33.6
Median 5Y
4.9
Industry
19.5
vs History
50
vs Industry
20
Median 3Y
3.7
Median 5Y
3.3
Industry
2.2
vs History
19
vs Industry
34
Median 3Y
2.2
Median 5Y
2
Industry
2
Forward
2.2
vs History
20
vs Industry
48
Median 3Y
4.3
Median 5Y
3.9
Industry
6.7
vs History
53
vs Industry
6
Median 3Y
26
Median 5Y
25.2
Industry
17
Forward
11.8
vs History
68
vs Industry
2
Median 3Y
34.4
Median 5Y
39.5
Industry
23.2
Forward
14.8
vs History
28
vs Industry
8
Median 3Y
66
Median 5Y
39.4
Industry
14.6
vs History
15
vs Industry
7
Median 3Y
51.3
Median 5Y
42.5
Industry
15.5
vs History
25
vs Industry
30
Median 3Y
2.2
Median 5Y
1.9
Industry
1.8

Multiples Across Competitors

HLIT Competitors Multiples
Harmonic Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Harmonic Inc
NASDAQ:HLIT
1.4B USD 2.3 16.9 25.2 31.7
US
Cisco Systems Inc
NASDAQ:CSCO
231.4B USD 4.3 22.5 15.7 18.8
US
Arista Networks Inc
NYSE:ANET
122B USD 18.4 45.6 40.2 41.1
US
Motorola Solutions Inc
NYSE:MSI
82.7B USD 7.8 53 28.7 32.3
SE
Telefonaktiebolaget LM Ericsson
STO:ERIC B
291.2B SEK 1.2 -213.3 9.1 14
FI
Nokia Oyj
OMXH:NOKIA
23.3B EUR 1.2 60.8 6.6 10.9
CN
Zhongji Innolight Co Ltd
SZSE:300308
166.8B CNY 9.5 42.6 40 40
CN
ZTE Corp
SZSE:000063
158.9B CNY 1.3 16.6 14.5 14.5
US
Ubiquiti Inc
NYSE:UI
20.9B USD 10.8 59.7 41.4 43
US
F5 Inc
NASDAQ:FFIV
14.1B USD 5.1 25.5 17.3 20.4
US
Juniper Networks Inc
NYSE:JNPR
12.7B USD 2.5 51 26.4 39.7

See Also

Discover More
Back to Top