Harmonic Inc. (HLIT)

Market price: $10.58

7 valuation methods

• EV / Revenue: $4.75 to $6.49 (midpoint $5.41)
• EV / EBITDA: $5.71 to $16.77 (midpoint $7.31)
• P / E — mid-cycle: $4.32 to $12.18 (midpoint $7.52)
• P / B: $5.16 to $12.76 (midpoint $7.79)
• DCF (FCFF): $9.38 to $10.97 (midpoint $10.08)
• EV / EBITDA — mid-cycle: $6.48 to $16.64 (midpoint $10.92)
• EV / Gross Profit: $9.94 to $23.13 (midpoint $15.68)