|
Harmonic Inc. (HLIT) تقييم DCF
US | Technology | Communication Equipment | NASDAQ
|
- ✓ Fully Editable: Tailor To Your Needs In Excel Or Sheets
- ✓ Professional Design: Trusted, Industry-Standard Templates
- ✓ Pre-Built For Quick And Efficient Use
- ✓ No Expertise Is Needed; Easy To Follow
Harmonic Inc. (HLIT) Bundle
عزز تحليل تقييمك لشركة Harmonic Inc. (HLIT) باستخدام حاسبة DCF المتطورة! يأتي قالب Excel هذا محملاً مسبقًا ببيانات فعلية (HLIT)، مما يتيح لك تعديل التوقعات والافتراضات لتحديد القيمة الجوهرية لشركة Harmonic Inc. بدقة.
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2020 |
AY2 2021 |
AY3 2022 |
AY4 2023 |
AY5 2024 |
FY1 2025 |
FY2 2026 |
FY3 2027 |
FY4 2028 |
FY5 2029 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 378.8 | 507.1 | 625.0 | 607.9 | 678.7 | 790.7 | 921.3 | 1,073.3 | 1,250.5 | 1,456.9 |
| Revenue Growth, % | 0 | 33.87 | 23.23 | -2.73 | 11.65 | 16.51 | 16.51 | 16.51 | 16.51 | 16.51 |
| EBITDA | 1.0 | 32.5 | 61.7 | 34.1 | 77.4 | 53.1 | 61.8 | 72.0 | 83.9 | 97.8 |
| EBITDA, % | 0.26371 | 6.42 | 9.87 | 5.61 | 11.4 | 6.71 | 6.71 | 6.71 | 6.71 | 6.71 |
| Depreciation | 15.7 | 13.1 | 12.3 | 12.3 | 12.1 | 19.7 | 23.0 | 26.8 | 31.2 | 36.4 |
| Depreciation, % | 4.15 | 2.57 | 1.96 | 2.02 | 1.79 | 2.5 | 2.5 | 2.5 | 2.5 | 2.5 |
| EBIT | -14.7 | 19.5 | 49.4 | 21.8 | 65.3 | 33.3 | 38.8 | 45.2 | 52.7 | 61.4 |
| EBIT, % | -3.88 | 3.84 | 7.9 | 3.59 | 9.61 | 4.21 | 4.21 | 4.21 | 4.21 | 4.21 |
| Total Cash | 98.6 | 133.4 | 89.6 | 84.3 | 101.5 | 151.0 | 176.0 | 205.0 | 238.8 | 278.2 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 76.0 | 96.6 | 114.0 | 146.3 | 178.0 | 170.3 | 198.4 | 231.1 | 269.3 | 313.7 |
| Account Receivables, % | 20.07 | 19.05 | 18.24 | 24.07 | 26.23 | 21.53 | 21.53 | 21.53 | 21.53 | 21.53 |
| Inventories | 35.0 | 71.2 | 120.9 | 84.0 | 64.0 | 104.2 | 121.4 | 141.4 | 164.8 | 192.0 |
| Inventories, % | 9.25 | 14.04 | 19.35 | 13.81 | 9.43 | 13.18 | 13.18 | 13.18 | 13.18 | 13.18 |
| Accounts Payable | 23.5 | 64.4 | 67.5 | 38.6 | 35.3 | 65.2 | 76.0 | 88.5 | 103.2 | 120.2 |
| Accounts Payable, % | 6.21 | 12.7 | 10.79 | 6.34 | 5.19 | 8.25 | 8.25 | 8.25 | 8.25 | 8.25 |
| Capital Expenditure | -32.2 | -13.0 | -9.3 | -8.5 | -9.2 | -24.2 | -28.2 | -32.8 | -38.2 | -44.5 |
| Capital Expenditure, % | -8.5 | -2.56 | -1.48 | -1.39 | -1.35 | -3.06 | -3.06 | -3.06 | -3.06 | -3.06 |
| Tax Rate, % | 32.31 | 32.31 | 32.31 | 32.31 | 32.31 | 32.31 | 32.31 | 32.31 | 32.31 | 32.31 |
| EBITAT | -16.4 | 29.1 | 31.3 | 95.8 | 44.2 | 28.7 | 33.5 | 39.0 | 45.4 | 52.9 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -120.4 | 13.3 | -29.8 | 75.4 | 32.1 | 21.8 | -6.2 | -7.3 | -8.4 | -9.8 |
| WACC, % | 7.95 | 7.95 | 7.75 | 7.95 | 7.78 | 7.88 | 7.88 | 7.88 | 7.88 | 7.88 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -3.9 | |||||||||
| Long Term Growth Rate, % | 4.00 | |||||||||
| Free cash flow (T + 1) | -10 | |||||||||
| Terminal Value | -264 | |||||||||
| Present Terminal Value | -181 | |||||||||
| Enterprise Value | -185 | |||||||||
| Net Debt | 33 | |||||||||
| Equity Value | -218 | |||||||||
| Diluted Shares Outstanding, MM | 117 | |||||||||
| Equity Value Per Share | -1.85 |
What You Will Get
- Editable Excel Template: A fully customizable Excel-based DCF Calculator featuring pre-filled real HLIT financials.
- Real-World Data: Historical data and forward-looking estimates (as highlighted in the yellow cells).
- Forecast Flexibility: Adjust forecast assumptions such as revenue growth, EBITDA %, and WACC.
- Automatic Calculations: Instantly observe how your inputs affect Harmonic Inc.'s valuation.
- Professional Tool: Designed for investors, CFOs, consultants, and financial analysts.
- User-Friendly Design: Organized for clarity and ease of use, complete with step-by-step instructions.
Key Features
- Comprehensive DCF Calculator: Features detailed unlevered and levered DCF valuation models tailored for Harmonic Inc. (HLIT).
- WACC Calculator: Pre-configured Weighted Average Cost of Capital sheet with adjustable inputs specific to Harmonic Inc. (HLIT).
- Customizable Forecast Assumptions: Adjust growth rates, capital expenditures, and discount rates to fit Harmonic Inc. (HLIT) projections.
- Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios for Harmonic Inc. (HLIT).
- Interactive Dashboard and Charts: Visual representations that summarize key valuation metrics for streamlined analysis of Harmonic Inc. (HLIT).
How It Works
- Download: Get the pre-built Excel file featuring Harmonic Inc.'s (HLIT) financial data.
- Customize: Modify forecasts, including revenue growth, EBITDA %, and WACC.
- Update Automatically: The intrinsic value and NPV calculations refresh in real-time.
- Test Scenarios: Develop various projections and compare results instantly.
- Make Decisions: Leverage the valuation findings to inform your investment strategy.
Why Choose This Calculator for Harmonic Inc. (HLIT)?
- User-Friendly Interface: Crafted for both novices and seasoned users.
- Customizable Inputs: Adjust parameters to tailor your financial analysis.
- Real-Time Insights: Monitor immediate shifts in Harmonic’s valuation as you tweak inputs.
- Preloaded Data: Comes equipped with Harmonic’s latest financial statistics for swift evaluations.
- Endorsed by Experts: Favored by investors and analysts for making well-informed choices.
Who Should Use Harmonic Inc. (HLIT)?
- Professional Investors: Develop comprehensive and accurate valuation models for analyzing Harmonic Inc. (HLIT) investments.
- Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within their organizations.
- Consultants and Advisors: Deliver precise valuation insights to clients considering Harmonic Inc. (HLIT) stock.
- Students and Educators: Utilize real-world data to enhance learning and practice in financial modeling.
- Tech Enthusiasts: Gain insights into how technology companies like Harmonic Inc. (HLIT) are assessed in the market.
What the Template Contains
- Pre-Filled DCF Model: Harmonic Inc.’s (HLIT) financial data preloaded for immediate use.
- WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
- Financial Ratios: Evaluate Harmonic Inc.’s (HLIT) profitability, leverage, and efficiency.
- Editable Inputs: Change assumptions such as growth, margins, and CAPEX to fit your scenarios.
- Financial Statements: Annual and quarterly reports to support detailed analysis.
- Interactive Dashboard: Easily visualize key valuation metrics and results.
Disclaimer
All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.
We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.
All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.