Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
United States
/
Tech
/
Harmonic
HLIT
Harmonic
Consolidation And Digital Shift Will Trigger Margin Erosion
AN
AnalystLowTarget
Not Invested
Consensus Narrative from 7 Analysts
Published
10 May 25
Updated
16 Aug 25
0
Set Fair Value
0
votes
Share
AnalystLowTarget
's Fair Value
US$7.00
28.1% overvalued
intrinsic discount
16 Aug
US$8.97
Loading
1Y
-35.8%
7D
0.7%
Author's Valuation
US$7.0
28.1% overvalued
intrinsic discount
AnalystLowTarget Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
AnalystLowTarget Fair Value
US$7.0
28.1% overvalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
-82m
710m
2014
2017
2020
2023
2025
2026
2028
Revenue US$709.7m
Earnings US$60.9m
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
2.09%
Communications revenue growth rate
0.40%
Other Inputs & Calculation
Risk Level (Discount Rate)
Our default considers factors like the company's size, volatility, profitablity and country of operation.
Risk Level (Discount Rate)
%
0
Decrease
Increase
Current discount rate
8.20%
Calculation
US$60.95m
Earnings '28
x
15.27x
PE Ratio '28
=
US$930.91m
Market Cap '28
US$930.91m
Market Cap '28
/
105.84m
No. shares '28
=
US$8.80
Share Price '28
US$8.80
Share Price '28
Discounted to 2025 @ 8.19% p.a.
=
US$6.94
Fair Value '25
