NASDAQ
HLIT
Last Price
US $15.78
KEY FIGURES
MKT CAP
$1.6B
EPS
TTM
$-0.38
PEG
TTM
N/M
P/E
TTM
N/M
P/S
TTM
4.48x
YIELD
0.00%
GROWTH
Revenue Y/Y
Profit margin
Current Ratio
Capital Returns
-10.31%
Return on equity
ROIC: 4.08%
Valuation History
-40.3X
Price to Earnings
EV/EBITDA: 33.5X
Cash flow
Profit margin
-0.99%
(FY vs FY)
EBITDA Y/Y
88.45%
(FY vs FY)
Cash flow Y/Y
69.34%
(FY vs FY)
Cash Flow (DCF)
Fair Value
Market $15.78
-4.18%
Default assumptions
EBITDA Multiple
Fair Value
Market $15.78
-91.95%
Default assumptions
Base valuations use default assumptions. Customize in the Valuator.
Valuation
Financial
Performance
Financial stability - Cash flow debt coverage.
Harmonic Inc. cash flow to debt ratio of 73.03% indicates that the company generates enough cash to cover a substantial portion of its debt. This level indicates very strong financial health.
Financial stability - Healthy cash flow growth.
Harmonic Inc.'s free cash flow has increased 83.74% from $52.73M last year to $96.89M, signaling increasing performance
Financial stability - Healthy debt to equity ratio.
Harmonic Inc.'s debt to equity ratio is 0.37, which means that the company's assets are healthy financed, signaling financial stability. READ MORE: A ratio under 0.60 means the company finances its assets with own equity, signaling financial stability and good management.
Financial risk - Healthy debt to equity ratio development.
Harmonic Inc.'s debt has increased relative to shareholder equity from 0.32 last year to 0.37 today, signaling weakened financials
Financial stability - Net debt/EBITDA.
Harmonic Inc. has a net debt to EBITDA ratio of 1.00x, which is below the 3.00x threshold, indicating healthy leverage and financial stability
Financial stability - ICR.
Harmonic Inc.'s interest coverage ratio of 10.55 indicates that earnings with good margin can cover interest payments on company debt
Financial risk - Profit margin growth.
Harmonic Inc.'s profit margin has decreased (-245.07%) in the last year from 5.78% to -8.38%, signaling decreasing performance
Financial stability - Short term assets vs short term liabilities.
Harmonic Inc.'s short-term assets of $494.37M exceed its short-term liabilities of $197.95M
Decreasing performance - ROA.
Harmonic Inc.'s return on assets of 0.00% is lower than the 5.00% threshold, indicating inefficient asset utilization
Decreasing performance - Absolute return on equity.
Harmonic Inc.'s return on equity of -10.31%, is lower than 15.00%, indicating bad performance
Decreasing performance - Earnings quality.
Harmonic Inc.'s operating cash flow is lower than its net income, indicating that earnings may not be fully backed by cash generation
Increasing performance - Earnings stability.
Harmonic Inc. had positive net income in 4.00 out of 5 years, indicating stable and consistent earnings
Increasing performance - Free cash flow.
Harmonic Inc. has positive free cash flow, indicating the company generates cash after capital expenditures
Increasing performance - FCF yield.
Harmonic Inc. has a free cash flow yield of 5.99%, which is above the 2.00% threshold, indicating strong cash generation relative to market value
Decreasing performance - Healthy earnings growth.
Harmonic Inc.'s yearly earnings has decreased -210.44% since last year from $39.22M to $-43.31M, signaling decreasing performance
Decreasing performance - Healthy revenue growth.
Harmonic Inc.'s yearly revenue has decreased -46.88% since last year from $678.72M to $360.52M, signaling decreasing performance
Decreasing performance - ROIC.
ROIC 4.08% (Source: FMP key-metrics). Below the 5% partial-credit threshold. Score: 0 of 2. The 5% and 10% cutoffs anchor to typical US weighted-average cost of capital. Below 5% indicates the company is not generating returns above its likely cost of capital under this definition of invested capital. Invested capital here includes equity, non-current liabilities (pension obligations, deferred taxes, lease obligations), and short-term debt. Cash is not subtracted. Companies with substantial float, lease portfolios, or cash holdings will score lower under this definition than under narrower operating-capital definitions. See methodology.
Decreasing performance - 3-year revenue CAGR.
Harmonic Inc.'s 3-year revenue CAGR of -16.75% is negative, indicating declining revenue over the past 3 years
Increasing performance - Revenue consistency.
Harmonic Inc. had revenue growth in 3.00 out of 5 years, indicating consistent revenue performance
Increasing performance - ROE consistency.
Harmonic Inc. had positive ROE in 4.00 out of 5 years, indicating consistent and reliable returns on equity
Undervalued - DCF valuation.
Harmonic Inc. is undervalued relative to its fair value price of 15.12 based on Discounted Cash Flow model
Overvalued - Earnings yield.
Harmonic Inc. has negative trailing-twelve-month earnings; this ratio is not meaningful and the check fails
Overvalued - EBITDA valuation.
Harmonic Inc. is overvalued relative to its fair value price of 1.27 based on EBITDA multiple model
Overvalued - EV/EBITDA.
Harmonic Inc. has an EV/EBITDA ratio of 33.51x, which exceeds the 20.00x threshold, indicating the stock may be overvalued relative to its operating earnings
Overvalued - PEG ratio value.
Harmonic Inc. has negative trailing-twelve-month earnings; this ratio is not meaningful and the check fails
Undervalued - P/B ratio.
Harmonic Inc. has a price-to-book ratio of 4.60x, which is below the 5.00x threshold, indicating reasonable valuation relative to its book value
Undervalued - P/S ratio.
Harmonic Inc. has a price-to-sales ratio of 3.23x, which is below the 8.00x threshold, indicating reasonable valuation relative to its revenue