Harmonic Inc. designs, manufactures, and sells video infrastructure products and system solutions worldwide. Its products enable customers to create, prepare, and deliver a range of video and broadband services to consumer devices, including televisions, personal computers, laptops, tablets, and smart phones. The company operates in two segments, Video and Cable Edge. The Video segment sells video processing, and production and playout solutions and services to cable operators and satellite and telecommunications Pay-TV service providers, and to broadcast and media companies, including streaming new media companies. Its video processing solutions include network management software and application software and hardware products, such as broadcast and distribution encoders, contribution encoders, multiscreen transcoders and stream processing products, content preparation and delivery for multiscreen applications, decoders and descramblers, and management and control software. This segments video production platforms consist of video-optimized storage and content management applications, which provide broadcast and media companies with file-based infrastructure to support video content production activities, such as editing, post-production, and finishing; and video playout solutions, including media orchestration software, are based on scalable video servers used by broadcast and media companies to create and playout television channels. The Cable Edge segment offers cable edge solutions and related services, including Narrowcast Services Gateway products primarily to cable operators. In addition, the company provides technical support and professional services, such as program management, technical design and planning, building and site preparation, integration and equipment installation, end-to-end system testing, and training. Harmonic Inc. was founded in 1988 and is headquartered in San Jose, California.
FINANCIAL RATIOS of Harmonic (HLIT)
|Price to Sales||1.1|
|Price to Book||1.7|
|Price to Tangible Book|
|Price to Cash Flow||0|
|Price to Free Cash Flow||-30.1|
|Sales Growth Rate||7.7%|
|Sales - 3 Yr. Growth Rate||%|
|EPS Growth Rate||%|
|EPS - 3 Yr. Growth Rate||%|
|Capital Spending Gr. Rate||7.1%|
|Cap. Spend. - 3 Yr. Gr. Rate||0%|
|LT Debt to Equity||43.2%|
|Total Debt to Equity||45.8%|
|Return On Assets||-12.5%|
|Ret/ On Assets - 3 Yr. Avg.||-8.1%|
|Return On Total Capital||-17.5%|
|Ret/ On T. Cap. - 3 Yr. Avg.||-10.7%|
|Return On Equity||-24%|
|Return On Equity - 3 Yr. Avg.||-13.1%|
|Gross Margin - 3 Yr. Avg.||51.1%|
|EBITDA Margin - 3 Yr. Avg.||-1.9%|
|Oper. Margin - 3 Yr. Avg.||-8.7%|
|Pre-Tax Margin - 3 Yr. Avg.||-9.7%|
|Net Profit Margin||-17.7%|
|Net Profit Margin - 3 Yr. Avg.||-10.9%|
|Effective Tax Rate||10%|
|Eff/ Tax Rate - 3 Yr. Avg.||-33%|
HLIT stock valuation input parameters
Revenue. Company's revenue (or sales) is always the starting point of any cash flow forecast. In the HLIT stock intrinsic value calculation we used $406 million for the last fiscal year's total revenue generated by Harmonic. The default revenue input number comes from 2016 income statement of Harmonic. You may change it if you feel that it should be adjusted for some unusual circumstances that are not expected to be repeated in the future or if you already know (from interim financial statements, for example) that this year's revenue is going to be quite different.
Revenue growth rate. Forecasted future revenue growth rate is the most important input parameter for the intrinsic value calculation. Unlike other input parameters that are reasonably expected to be in line with their historic averages or their historic trends, the revenue growth rate by and large is a wild card: nobody really knows what the company's revenue will be in the future. Of course, the level of unpredictability is different for different industries (utility companies being the most predictable and, thus, less risky).
We use three input parameters to forecast the revenue growth rate in our HLIT stock valuation model: a) initial revenue growth rate of 29.9% whose default value is the revenue growth rate in the most recent quarter compared to the quarterly revenue a year ago; b) terminal revenue growth rate of 5% whose default value is chosen to be close to the average nominal (i.e. not adjusted for inflation) GDP growth rate; and c) revenue decline factor of 0.9, which stipulates that revenue growth rate in each forecasted year will be equal to the difference of the revenue growth rate in the preceding year and the terminal revenue growth rate multiplied by this revenue decline factor (with the passage of time the revenue growth rate will be approaching the terminal revenue growth rate, but not quite reaching it - though the difference could be infinitesimally small).
At the revenue decline factor of 1, the future revenue growth rate is forecasted to be constant and equal to the initial revenue growth rate. The smaller the revenue decline factor, the faster the revenue growth rate will approach the terminal revenue growth.
Discount rate. The discount rate is used for determining the present value of future cash flows: future cash flows are "discounted" as at normal conditions (that translate into positive expected return on investment) one dollar today is worth more than the same dollar in the future. Unlike all other valuation models, we use variable discount rate, i.e. it increases for each consecutive year. This is done to account for higher risk of cash flows coming in further in the future.
The initial discount rate of 6.9%, whose default value for HLIT is calculated based on our internal credit rating of Harmonic, is applied to the cash flow expected to be received a year from now (well, actually, to be precise, in the financial year following the base year - the last year for which we have financial statements). For each consecutive year the discount rate is multiplied by the discount rate multiplier of 1.05, e.i. each year it increases by 5%. Feel free to change this number to correspond to your level of risk assessment of Harmonic.
By the way, it is easy to set the discount rate to be constant (this would make comparison with other valuation models easier): just set the discount rate multiplier equal to 1 and chose the magnitude of the initial discount rate to your liking.
Variable cost ratio is the ratio of variable costs (i.e. costs that fluctuate with fluctuation of the volume of production) to the revenue expressed as a percentage. In the calculation of intrinsic value of HLIT stock the variable cost ratio is equal to 103.9%.
Fixed operating expenses is just that - expenses that are not dependant on the volume of production. They are set to $0 million in the base year in the intrinsic value calculation for HLIT stock. These expenses increase with the level of inflation in subsequent years.
Interest rate on debt is the average all-in rate of interest paid by the company on its debt. It is set at 4.5% for Harmonic.
Corporate tax rate of 27% is the nominal tax rate for Harmonic. In reality, companies find ways to pay much less taxes than that or not to pay them at all.
Cash flow adjustment could be used for any adjustment the investor deems necessary. Most commonly we use this field to account for stock options-related effects in excess of what is reported on the company's income statement. The cash flow adjustment is expressed as a percentage of the revenue, and in the current valuation of the HLIT stock is equal to 0%.
Production assets are the company's assets used for manufacturing products or provision of services. In the valuation model input table they are expressed as a percentage of revenue and for HLIT are equal to 11.3%.
Life of production assets of 7.8 years is the average useful life of capital assets used in Harmonic operations. It is used to calculate yearly capital expenditures needed to keep these assets in good order - we call it the maintenance CAPEX.
Working capital is the difference between the company's current assets and liabilities. In the model we use the ratio of working capital to revenue, which for HLIT is equal to 3.9%. A negative number means that the company is apt at using financial resources of its suppliers and customers; a large positive number, on the other hand, means that it either provides in-kind financing to others or is not good at managing its inventories.
Book value of equity - $271 million for Harmonic - is used in calculation of the "floor" for intrinsic valuation based on the discounted cash flow (DCF) method. Even if the prospects are very bad for a company, its assets could always be sold now for their current fair market value.
Shares outstanding of 80.449 million for Harmonic is needed to calculate the intrinsic value of one share.
Market capitalization is used here only for reference purposes and as a quick check that the share price and the number of shares outstanding numbers are correct - something especially to be cognizant about at stock splits. So, the market capitalization of Harmonic at the current share price and the inputted number of shares is $0.5 billion.
Premium access subscription - $499/yr