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 $662M
LTM EBITDA $126M
$1.1B
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 of $662M and a last 12-month EBITDA of $126M.
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| FY 2023 | FY 2024 | FY 2025 | LTM | NTM | |
|---|---|---|---|---|---|
| Revenue | $608M | $679M | XXX | XXX | XXX |
| Gross Profit | $316M | $313M | XXX | XXX | XXX |
| Gross Margin | 52% | 46% | XXX | XXX | XXX |
| EBITDA | $34.1M | $77.4M | XXX | XXX | XXX |
| EBITDA Margin | 6% | 11% | XXX | XXX | XXX |
| Net Profit | $28.2M | $84.0M | XXX | XXX | XXX |
| Net Margin | 5% | 12% | XXX | XXX | XXX |
| Net Debt | $40.3M | $46.0M | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of April 15, 2025, Harmonic's stock price is $9.
Harmonic has current market cap of $1.0B, and EV of $1.1B.
See Harmonic trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $1.1B | $1.0B | XXX | XXX | XXX | XXX | $0.72 |
Sign up to access valuation multiples like growth-adjusted P/E, next 12-month EV/Revenue, EBITDA multiples by industry and many more
Sign UpAs of April 15, 2025, Harmonic has market cap of $1.0B and EV of $1.1B.
Harmonic's trades at 1.7x LTM EV/Revenue multiple, and 8.7x LTM EBITDA.
Analysts estimate Harmonic's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See valuation multiples for Harmonic and 10K+ public comps| FY 2024 | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|
| EV | $1.1B | XXX | XXX | XXX |
| EV/Revenue | 1.6x | XXX | XXX | XXX |
| EV/EBITDA | 14.2x | XXX | XXX | XXX |
| P/E | 26.7x | XXX | XXX | XXX |
| P/E/Growth | 0.4x | XXX | XXX | XXX |
| EV/FCF | 20.8x | 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.
Sign UpHarmonic's NTM/LTM revenue growth is 0%
Harmonic's revenue per employee for the last fiscal year averaged $0.5M, while opex per employee averaged $0.2M for the same period.
Over next 12 months, Harmonic's ratio of sales and marketing spend to revenue is estimated to be XXX , while its R&D spend to revenue to be XXX .
Analysts estimate Harmonic's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See operational valuation multiples for Harmonic and other 10K+ public comps| FY 2024 | NTM | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|---|
| Revenue Growth | 12% | XXX | XXX | XXX | XXX |
| EBITDA Margin | 11% | XXX | XXX | XXX | XXX |
| EBITDA Growth | 127% | XXX | XXX | XXX | XXX |
| Rule of 40 (SaaS-only) | 11% | XXX | XXX | XXX | XXX |
| Revenue per Employee | $0.5M | XXX | XXX | XXX | XXX |
| Opex per Employee | $0.2M | XXX | XXX | XXX | XXX |
| S&M Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
| G&A Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
| R&D Expenses to Revenue | 18% | XXX | XXX | XXX | XXX |
| Opex to Revenue | 40% | XXX | 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.
Sign Up| 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-month revenue is $662M. |
| What is the current EBITDA of Harmonic? | Harmonic's last 12-month EBITDA is $126M. |
| What is the current EV/Revenue multiple of Harmonic? | Current revenue multiple of Harmonic is 1.7x. |
| What is the current EV/EBITDA multiple of Harmonic? | Current EBITDA multiple of Harmonic is 8.7x. |
| What is the current revenue growth of Harmonic? | Harmonic revenue growth between 2023 and 2024 was 12%. |
| Is Harmonic profitable? | Yes, Harmonic is EBITDA-positive (as of the last 12 months). |
Get access to always up-to-date, precisely categorized 70K+ public and private valuation multiples, across tech and beyond.
