|
Market Closed -
Nasdaq
23:00:00 24/09/2026 +03
|
5-day change | 1st Jan Change | ||
| 10.94 USD | -0.41% |
|
-0.41% | +10.67% |
| 04:05pm | Harmonic Inc. Teams Up With Lightcurve To Deliver Multi-Gigabit Broadband Services To MDUs Over Coax | CI |
| 09-16 | Harmonic Inc. - Analyst/Investor Day |
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 | 1,199 | - | - |
| Change | - | 14.51% | 5.92% | 5.38% | -28% | 7.99% | - | - |
| Enterprise Value (EV) | 1,206 | 1,381 | 1,463 | 1,542 | 1,110 | 1,199 | 1,199 | 1,199 |
| Change | - | 14.51% | 5.92% | 5.38% | -28% | 7.99% | 0% | 0% |
| P/E | 98x | 52.4x | 18.1x | 40.1x | -26x | 22.1x | 18.5x | 17x |
| PBR | - | - | - | - | - | - | - | - |
| PEG | - | 0x | 0x | -0.7x | 0x | -0x | 1x | 1.95x |
| Capitalization / Revenue | 2.38x | 2.21x | 2.41x | 2.27x | 3.08x | 2.32x | 2.1x | 2.11x |
| EV / Revenue | 0x | 0x | 0x | 0x | 0x | 2.32x | 2.1x | 2.11x |
| EV / EBITDA | 0x | 0x | 0x | 0x | 0x | 11x | 9.22x | - |
| EV / EBIT | 0x | 0x | 0x | 0x | 0x | 11.1x | 9.68x | 9.28x |
| EV / FCF | 0x | - | - | - | 0x | 29x | 11.3x | - |
| FCF Yield | 2.32% | - | - | - | 8.73% | 3.45% | 8.83% | - |
| 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 | 107.5 | 123.8 | 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 | 10.99 | 10.99 | 10.99 |
| Nbr of stocks (in thousands) | 102,568 | 105,436 | 112,190 | 116,528 | 112,233 | 109,066 | - | - |
| Announcement Date | 1/31/22 A | 1/30/23 A | 1/29/24 A | 2/10/25 A | 2/19/26 A | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 22.13x | - | - | - | 1.2B | |
| 25.94x | 5.81x | 15.06x | 1.6% | 420B | |
| 53.36x | 19.05x | 38.22x | -.--% | 257B | |
| 20.81x | 0.84x | 15.23x | 2.18% | 186B | |
| 29.84x | 9.5x | 22.93x | 0.41% | 162B | |
| 44.2x | 13.03x | 29.27x | -.--% | 84.05B | |
| 33.32x | 6.49x | 18.8x | 1.05% | 76.2B | |
| 43.78x | 2.4x | 15.49x | 1.61% | 60.25B | |
| 28.71x | 6.5x | 21.68x | 1.44% | 55.46B | |
| 61.37x | 7.94x | 35.12x | -.--% | 50.47B | |
| Average | 36.35x | 7.95x | 23.53x | 0.92% | 135.16B | |
| Weighted average by Cap. | 34.69x | 8.52x | 22.56x | 1.04% |
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
