Switch theme
Sign up to access all valuation multiples
Harmonic Inc engaged in broadband access solutions that enable broadband operators to more efficiently and effectively deploy high-speed internet for data, voice, and video services for their customers and versatile and high-performance video delivery software, products, system solutions and services that enable its customers to efficiently create, prepare, store, playout and deliver a full range of high-quality broadcast and streaming video services to consumer devices, including televisions, personal computers, laptops, tablets, and smartphones. It has two segments, Broadband which provides broadband access solutions and related services, and Others; and Video business provides video processing and production and playout solutions and services, and Others.
1988
1.2K+
LTM Revenue $648M
LTM EBITDA $114M
$1.0B
Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.
Harmonic has a last 12-month revenue (LTM) of $648M and a last 12-month EBITDA of $114M.
In the most recent fiscal year, Harmonic achieved revenue of $679M and an EBITDA of $77.4M.
Harmonic expects next 12-month revenue of XXX and NTM EBITDA of XXX
See Harmonic valuation multiples based on analyst estimates| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Revenue | $648M | XXX | $679M | XXX | XXX | XXX |
| Gross Profit | $351M | XXX | $366M | XXX | XXX | XXX |
| Gross Margin | 54% | XXX | 54% | XXX | XXX | XXX |
| EBITDA | $114M | XXX | $77.4M | XXX | XXX | XXX |
| EBITDA Margin | 18% | XXX | 11% | XXX | XXX | XXX |
| EBIT | $105M | XXX | $91.8M | XXX | XXX | XXX |
| EBIT Margin | 16% | XXX | 14% | XXX | XXX | XXX |
| Net Profit | $78.0M | XXX | $39.2M | XXX | XXX | XXX |
| Net Margin | 12% | XXX | 6% | XXX | XXX | XXX |
| Net Debt | XXX | XXX | $26.5M | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of May 30, 2025, Harmonic's stock price is $9.
Harmonic has current market cap of $1.0B, and EV of $1.0B.
See Harmonic trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $1.0B | $1.0B | XXX | XXX | XXX | XXX | $0.66 |
Sign up to access valuation multiples like growth-adjusted P/E, next 12-month EV/Revenue, EBITDA multiples by industry and many more
Start Free TrialAs of May 30, 2025, Harmonic has market cap of $1.0B and EV of $1.0B.
Harmonic's trades at 1.5x EV/Revenue multiple, and 13.2x EV/EBITDA.
Equity research analysts estimate Harmonic's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
Harmonic has a P/E ratio of 13.1x.
See valuation multiples for Harmonic and 12K+ public comps| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Market cap (current) | $1.0B | XXX | $1.0B | XXX | XXX | XXX |
| EV (current) | $1.0B | XXX | $1.0B | XXX | XXX | XXX |
| EV/Revenue | 1.6x | XXX | 1.5x | XXX | XXX | XXX |
| EV/EBITDA | 9.0x | XXX | 13.2x | XXX | XXX | XXX |
| EV/EBIT | 9.7x | XXX | 11.1x | XXX | XXX | XXX |
| EV/Gross Profit | 2.9x | XXX | n/a | XXX | XXX | XXX |
| P/E | 13.1x | XXX | 26.0x | XXX | XXX | XXX |
| EV/FCF | 15.4x | XXX | 19.3x | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Access all public comps and forward-looking valuation multiples like EV/Revenue in 2025, based on equity research analyst estimates.
Start Free TrialHarmonic's last 12 month revenue growth is 1%
Harmonic's revenue per employee in the last FY averaged $0.5M, while opex per employee averaged $0.2M for the same period.
Harmonic's rule of 40 is 7% (metric relevant for SaaS companies only, counted as combined revenue growth rate and EBITDA margin).
Harmonic's rule of X is 21% (created by Bessemer, rule of X is another metric relevant for SaaS companies only, ~1.5x stronger vs. the traditional Rule of 40, counted as revenue growth rate multiplied by 2.5 plus EBITDA margin).
See operational valuation multiples for Harmonic and other 12K+ public comps| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Revenue Growth | 1% | XXX | 4% | XXX | XXX | XXX |
| EBITDA Margin | 18% | XXX | 11% | XXX | XXX | XXX |
| EBITDA Growth | -8% | XXX | 56% | XXX | XXX | XXX |
| Rule of 40 | 7% | XXX | 13% | XXX | XXX | XXX |
| Bessemer Rule of X | XXX | XXX | 21% | XXX | XXX | XXX |
| Revenue per Employee | XXX | XXX | $0.5M | XXX | XXX | XXX |
| Opex per Employee | XXX | XXX | $0.2M | XXX | XXX | XXX |
| S&M Expenses to Revenue | XXX | XXX | n/a | XXX | XXX | XXX |
| G&A Expenses to Revenue | XXX | XXX | n/a | XXX | XXX | XXX |
| R&D Expenses to Revenue | XXX | XXX | 18% | XXX | XXX | XXX |
| Opex to Revenue | XXX | XXX | 40% | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Benchmark public comps and private revenue and EBITDA valuation multiples across GRC software, cloud infrastructure, DevOps, online marketplaces and so much more!
| EV/Revenue | EV/EBITDA | |||||
|---|---|---|---|---|---|---|
| 2025E | 2026E | 2027E | 2025E | 2026E | 2027E | |
| EVS Broadcast Equipment | XXX | XXX | XXX | XXX | XXX | XXX |
| Blackbird | XXX | XXX | XXX | XXX | XXX | XXX |
| Audioboom Group | XXX | XXX | XXX | XXX | XXX | XXX |
| Zoo Digital Group | XXX | XXX | XXX | XXX | XXX | XXX |
| Agora | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc.
Harmonic acquired XXX companies to date.
Last acquisition by Harmonic was XXXXXXXX, XXXXX XXXXX XXXXXX . Harmonic acquired XXXXXXXX for XXX (EV/Revenue multiple of XXX ).
See M&A valuation multiples| Acquired Company | EV | EV/Revenue | EV/EBITDA |
|---|---|---|---|
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
Sign up to see revenue and EBITDA valuation multiples for 60K+ M&A deals.
Start Free Trial| When was Harmonic founded? | Harmonic was founded in 1988. |
| Where is Harmonic headquartered? | Harmonic is headquartered in United States of America. |
| How many employees does Harmonic have? | As of today, Harmonic has 1.2K+ employees. |
| Who is the CEO of Harmonic? | Harmonic's CEO is Mr. Nimrod Ben-Natan. |
| Is Harmonic publicy listed? | Yes, Harmonic is a public company listed on NAS. |
| What is the stock symbol of Harmonic? | Harmonic trades under HLIT ticker. |
| When did Harmonic go public? | Harmonic went public in 1995. |
| Who are competitors of Harmonic? | Similar companies to Harmonic include e.g. EVS Broadcast Equipment, Blackbird, Audioboom Group, Zoo Digital Group. |
| What is the current market cap of Harmonic? | Harmonic's current market cap is $1.0B |
| What is the current revenue of Harmonic? | Harmonic's last 12 months revenue is $648M. |
| What is the current revenue growth of Harmonic? | Harmonic revenue growth (NTM/LTM) is 1%. |
| What is the current EV/Revenue multiple of Harmonic? | Current revenue multiple of Harmonic is 1.6x. |
| Is Harmonic profitable? | Yes, Harmonic is EBITDA-positive (as of the last 12 months). |
| What is the current EBITDA of Harmonic? | Harmonic's last 12 months EBITDA is $114M. |
| What is Harmonic's EBITDA margin? | Harmonic's last 12 months EBITDA margin is 18%. |
| What is the current EV/EBITDA multiple of Harmonic? | Current EBITDA multiple of Harmonic is 9.0x. |
| What is the current FCF of Harmonic? | Harmonic's last 12 months FCF is $66.4M. |
| What is Harmonic's FCF margin? | Harmonic's last 12 months FCF margin is 10%. |
| What is the current EV/FCF multiple of Harmonic? | Current FCF multiple of Harmonic is 15.4x. |
Get access to always up-to-date, precisely categorized 70K+ public and private valuation multiples, across tech and beyond.
