Intrinsic Value

Harmonic Inc. (HLIT)

$13.43

-1.60 (-10.65%)

Enterprise Value -786.87
Net Debt 56.78
Equity Value -843.66
Shares Outstanding 106.17
Equity Value Per Share -7.95



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