|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 12.20 USD | -6.08% |
|
-11.14% | +23.36% |
| 06-29 | Harmonic Inc.(NasdaqGS:HLIT) dropped from Russell Small Cap Comp Value Benchmark | CI |
| 06-29 | Harmonic Inc.(NasdaqGS:HLIT) dropped from Russell 3000 Value Benchmark | CI |
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 | 1,409 | - | - |
| Change | - | 14.51% | 5.92% | 5.38% | -28% | 26.97% | - | - |
| Enterprise Value (EV) | 1,206 | 1,381 | 1,463 | 1,542 | 1,110 | 1,409 | 1,409 | 1,409 |
| Change | - | 14.51% | 5.92% | 5.38% | -28% | 26.97% | 0% | 0% |
| P/E | 98x | 52.4x | 18.1x | 40.1x | -26x | 31.7x | 22.9x | 26.5x |
| PBR | - | - | - | - | - | - | - | - |
| PEG | - | 0x | 0x | -0.7x | 0x | -0x | 0.6x | -2x |
| Capitalization / Revenue | 2.38x | 2.21x | 2.41x | 2.27x | 3.08x | 2.89x | 2.57x | 2.62x |
| EV / Revenue | 0x | 0x | 0x | 0x | 0x | 2.89x | 2.57x | 2.62x |
| EV / EBITDA | 0x | 0x | 0x | 0x | 0x | 14.2x | 11.8x | - |
| EV / EBIT | 0x | 0x | 0x | 0x | 0x | 14.5x | 11.9x | 12.8x |
| EV / FCF | 0x | - | - | - | 0x | 24.3x | 12.6x | - |
| FCF Yield | 2.32% | - | - | - | 8.73% | 4.12% | 7.93% | - |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 0.12 | 0.25 | 0.72 | 0.33 | -0.38 | 0.41 | 0.5667 | 0.49 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 507.1 | 625 | 607.9 | 678.7 | 360.5 | 486.9 | 548.6 | 537.2 |
| EBITDA 1 | 57.29 | 86.54 | 67.75 | 135.4 | 47.29 | 98.95 | 119.4 | - |
| EBIT 1 | 44.06 | 74.6 | 55.83 | 121.1 | 38.67 | 97.12 | 118.8 | 109.7 |
| Net income 1 | 13.25 | 28.18 | 83.99 | 39.22 | -43.31 | 45.03 | 62.53 | 57.9 |
| Net Debt | - | - | - | - | - | - | - | - |
| Reference price 2 | 11.76 | 13.10 | 13.04 | 13.23 | 9.89 | 12.99 | 12.99 | 12.99 |
| Nbr of stocks (in thousands) | 102,568 | 105,436 | 112,190 | 116,528 | 112,233 | 108,496 | - | - |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 31.68x | - | - | - | 1.41B | |
| 34.37x | 7.2x | 18.59x | 1.48% | 441B | |
| 50.97x | 17.34x | 36.3x | -.--% | 216B | |
| 42.37x | 13.02x | 32.75x | 0.25% | 193B | |
| 20.74x | 0.86x | 15.05x | 2.17% | 186B | |
| 30.7x | 5.83x | 17.07x | 1.17% | 67.59B | |
| 38.89x | 2.48x | 16.08x | 1.54% | 62.77B | |
| 152.25x | 19.6x | 57.55x | -.--% | 58.51B | |
| 80.4x | 9.36x | 43.23x | -.--% | 59.23B | |
| 25.5x | 5.51x | 19.07x | 1.71% | 46.62B | |
| Average | 50.79x | 9.02x | 28.41x | 0.92% | 133.22B | |
| Weighted average by Cap. | 43.25x | 9.09x | 25.66x | 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.
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
