|
Market Closed -
Nasdaq
00:00:00 28/08/2026 +04
|
5-day change | 1st Jan Change | ||
| 12.28 USD | -1.29% |
|
-2.23% | +24.17% |
| 08-17 | Tranche Update on Harmonic Inc.'s Equity Buyback Plan announced on February 10, 2025. | CI |
| 08-13 | Top Premarket Gainers | MT |
Company Valuation: Harmonic Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,206 | 1,381 | 1,463 | 1,542 | 1,110 | 1,357 | - | - |
| Change | - | 14.51% | 5.92% | 5.38% | -28% | 22.23% | - | - |
| Enterprise Value (EV) | 1,206 | 1,381 | 1,463 | 1,542 | 1,110 | 1,357 | 1,357 | 1,357 |
| Change | - | 14.51% | 5.92% | 5.38% | -28% | 22.23% | 0% | 0% |
| P/E | 98x | 52.4x | 18.1x | 40.1x | -26x | 25x | 21x | 19.3x |
| PBR | - | - | - | - | - | - | - | - |
| PEG | - | 0x | 0x | -0.7x | 0x | -0x | 1.1x | 2.22x |
| Capitalization / Revenue | 2.38x | 2.21x | 2.41x | 2.27x | 3.08x | 2.63x | 2.37x | 2.39x |
| EV / Revenue | 0x | 0x | 0x | 0x | 0x | 2.63x | 2.37x | 2.39x |
| EV / EBITDA | 0x | 0x | 0x | 0x | 0x | 12.4x | 10.4x | - |
| EV / EBIT | 0x | 0x | 0x | 0x | 0x | 12.6x | 11x | 10.5x |
| EV / FCF | 0x | - | - | - | 0x | 32.9x | 12.8x | - |
| FCF Yield | 2.32% | - | - | - | 8.73% | 3.04% | 7.8% | - |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 0.12 | 0.25 | 0.72 | 0.33 | -0.38 | 0.4967 | 0.5933 | 0.645 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 507.1 | 625 | 607.9 | 678.7 | 360.5 | 516.6 | 572 | 568.3 |
| EBITDA 1 | 57.29 | 86.54 | 67.75 | 135.4 | 47.29 | 109.4 | 130 | - |
| EBIT 1 | 44.06 | 74.6 | 55.83 | 121.1 | 38.67 | 107.6 | 123.7 | 129.2 |
| Net income 1 | 13.25 | 28.18 | 83.99 | 39.22 | -43.31 | 54.9 | 66.17 | 75.25 |
| Net Debt | - | - | - | - | - | - | - | - |
| Reference price 2 | 11.76 | 13.10 | 13.04 | 13.23 | 9.89 | 12.44 | 12.44 | 12.44 |
| Nbr of stocks (in thousands) | 102,568 | 105,436 | 112,190 | 116,528 | 112,233 | 109,066 | - | - |
| Announcement Date | 31/01/22 | 30/01/23 | 29/01/24 | 10/02/25 | 19/02/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 25.05x | - | - | - | 1.36B | |
| 34.57x | 7.24x | 18.69x | 1.48% | 443B | |
| 53.26x | 18.92x | 37.97x | -.--% | 255B | |
| 20.42x | 0.82x | 14.63x | 2.27% | 179B | |
| 27.25x | 8.82x | 21.35x | 0.48% | 148B | |
| 35.34x | 6.82x | 19.46x | 0.95% | 80.64B | |
| 44.46x | 13.16x | 29.75x | -.--% | 84.23B | |
| 42.17x | 2.23x | 14.5x | 1.7% | 57.55B | |
| 28.87x | 6.53x | 21.85x | 1.43% | 55.74B | |
| 77.42x | 9.04x | 41.7x | -.--% | 57.19B | |
| Average | 38.88x | 8.18x | 24.43x | 0.92% | 136.16B | |
| Weighted average by Cap. | 37.95x | 8.93x | 23.71x | 1.02% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- HLIT Stock
- Valuation Harmonic Inc.
Select your edition
All financial news and data tailored to specific country editions
