Intrinsic Value

Harmonic Inc. (HLIT)

$9.68

-0.31 (-3.10%)

Enterprise Value 700.84
Net Debt 71.78
Equity Value 629.06
Shares Outstanding 117.36
Equity Value Per Share 5.36



Because investors are more interested in the value of the company’s shares alone, we’ll deduct net debt from this value to arrive at a fair value of the company’s equity. Fair Value = Enterprise Value – Debt