Harmonic

HLIT Market Outlook

NateF

Not Invested

Community Contributor

Published

02 Jan 25

NateF's Fair Value

US$12.10

18.1% undervalued

23 Jan

US$9.91

-26.1%

-1.3%

-26.1%

-1.3%

Edit anytime before May 14 2:40 AM. Then post Updates to your followers.

Author's Valuation

US$12.1

18.1% undervalued

NateF's Fair Value

Narrative

Updates0

NateF'sFair Value

US$12.1

18.1% undervalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

2.09%

Communications revenue growth rate

0.48%

Risk Level (Discount Rate)

Our default considers factors like the company's size, volatility, profitablity and country of operation.

Decrease

Increase

Current discount rate

8.45%

Calculation

US$108.56m

Earnings '30

17.94x

PE Ratio '30

US$1.95b

Market Cap '30

US$1.95b

Market Cap '30

116.46m

No. shares '30

US$16.73

Share Price '30

US$16.73 Share Price '30

Discounted to 2025 @ 6.69% p.a.

US$12.10

Fair Value '25