Three independent discounted-cash-flow-style models value Harmonic Inc every trading day. 0 of 3 currently price HLIT above its market price.
| Free Cash Flow model | $-4.92 |
| Excess Profit model | $-0.25 |
| Residual Earnings model | $0.07 |
| Dividend Discount model | — |
| Piotroski F-Score | 3 / 9 |
| Return on invested capital | +2.2% |
| Net debt / EBITDA | 8.0× |
| Gross margin | +48.5% |
| Revenue CAGR | -10.8% |
| Cash conversion | — |
| Dividend yield | — |
| Buyback yield | -1.8% |
These are StockKitty's default assumptions. In the app, the models recompute live as you adjust growth, discount rates, and margins — and the AI explains the bull case, bear case, and quality picture.
Open HLIT in StockKitty