Valuation Harmonic Inc.

Stocks

Market Closed - Nasdaq Other stock markets 00:00:00 18/07/2026 +04			5-day change	1st Jan Change
12.03 ^USD	-1.39%		-14.38%	+21.64%

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

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	1,305	-	-
Change	-	14.51%	5.92%	5.38%	-28%	17.59%	-	-
Enterprise Value (EV)	1,206	1,381	1,463	1,542	1,110	1,305	1,305	1,305
Change	-	14.51%	5.92%	5.38%	-28%	17.59%	0%	0%
P/E	98x	52.4x	18.1x	40.1x	-26x	29.3x	21.2x	24.6x
PBR	-	-	-	-	-	-	-	-
PEG	-	0x	0x	-0.7x	0x	-0x	0.6x	-1.8x
Capitalization / Revenue	2.38x	2.21x	2.41x	2.27x	3.08x	2.68x	2.38x	2.43x
EV / Revenue	0x	0x	0x	0x	0x	2.68x	2.38x	2.43x
EV / EBITDA	0x	0x	0x	0x	0x	13.2x	10.9x	-
EV / EBIT	0x	0x	0x	0x	0x	13.4x	11x	11.9x
EV / FCF	0x	-	-	-	0x	22.5x	11.7x	-
FCF Yield	2.32%	-	-	-	8.73%	4.45%	8.56%	-
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	12.03	12.03	12.03
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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
HARMONIC INC.	29.34x	-	-	-	1.31B
CISCO SYSTEMS, INC.	34.43x	7.21x	18.62x	1.48%	441B
ARISTA NETWORKS, INC.	49.99x	16.96x	35.41x	-.--%	212B
FOXCONN INDUSTRIAL INTERNET CO., LTD.	18.77x	0.78x	13.6x	2.39%	169B
ZHONGJI INNOLIGHT CO., LTD.	34.08x	10.35x	25.56x	0.3%	161B
MOTOROLA SOLUTIONS, INC.	31.16x	5.94x	17.38x	1.15%	68.61B
NOKIA OYJ	35.2x	2.23x	14.46x	1.7%	56.83B
CIENA CORPORATION	71.93x	8.38x	38.68x	-.--%	53B
LUMENTUM HOLDINGS INC.	148.36x	19.1x	56.01x	-.--%	57.01B
GARMIN LTD.	26.32x	5.7x	19.72x	1.65%	48.13B
Average	47.96x	8.52x	26.61x	0.96%	126.82B
Weighted average by Cap.	41.14x	8.62x	23.96x	1.07%