GURUFOCUS.COM » STOCK LIST » Technology » Hardware » Harmonic Inc (STU:HMC) » Definitions » Cyclically Adjusted FCF per Share

Harmonic (STU:HMC) Cyclically Adjusted FCF per Share : €0.07 (As of Mar. 2024)


View and export this data going back to 1995. Start your Free Trial

What is Harmonic Cyclically Adjusted FCF per Share?

E10 is a concept invented by Prof. Robert Shiller, who uses E10 for his Shiller PE Ratio calculation. E10 is the average of the inflation adjusted earnings of a company over the past 10 years. The similar calculation is applied by GuruFocus to calculate the Cyclically Adjusted FCF per Share and the Cyclically Adjusted Price-to-FCF. The Cyclically Adjusted FCF per Share is the average of the inflation adjusted Free Cash Flow per Share of a company over the past 10 years.

Harmonic's adjusted free cash flow per share for the three months ended in Mar. 2024 was €0.204. Add all the adjusted free cash flow per share for the past 10 years together and divide the count will get our Cyclically Adjusted FCF per Share, which is €0.07 for the trailing ten years ended in Mar. 2024.

During the past 12 months, Harmonic's average Cyclically Adjusted FCF Growth Rate was -38.50% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was -24.10% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was -7.40% per year. During the past 10 years, the average Cyclically Adjusted FCF Growth Rate was -9.00% per year. Please click Growth Rate Calculation Example (GuruFocus) to see how GuruFocus calculates Wal-Mart Stores Inc (WMT)'s revenue growth rate. You can apply the same method to get the Cyclically Adjusted FCF Growth Rate using Cyclically Adjusted FCF per Share data.

During the past 13 years, the highest 3-Year average Cyclically Adjusted FCF Growth Rate of Harmonic was 64.70% per year. The lowest was -24.10% per year. And the median was 0.90% per year.

As of today (2024-05-26), Harmonic's current stock price is €10.805. Harmonic's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2024 was €0.07. Harmonic's Cyclically Adjusted Price-to-FCF of today is 154.36.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Harmonic was 195.71. The lowest was 11.39. And the median was 40.06.


Harmonic Cyclically Adjusted FCF per Share Historical Data

The historical data trend for Harmonic's Cyclically Adjusted FCF per Share can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

* Premium members only.

Harmonic Cyclically Adjusted FCF per Share Chart

Harmonic Annual Data
Trend Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Cyclically Adjusted FCF per Share
Get a 7-Day Free Trial Premium Member Only Premium Member Only 0.11 0.13 0.15 0.10 0.06

Harmonic Quarterly Data
Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24
Cyclically Adjusted FCF per Share Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 0.12 0.08 0.07 0.06 0.07

Competitive Comparison of Harmonic's Cyclically Adjusted FCF per Share

For the Communication Equipment subindustry, Harmonic's Cyclically Adjusted Price-to-FCF, along with its competitors' market caps and Cyclically Adjusted Price-to-FCF data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


Harmonic's Cyclically Adjusted Price-to-FCF Distribution in the Hardware Industry

For the Hardware industry and Technology sector, Harmonic's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

* The bar in red indicates where Harmonic's Cyclically Adjusted Price-to-FCF falls into.



Harmonic Cyclically Adjusted FCF per Share Calculation

E10 is a concept invented by Prof. Robert Shiller, who uses E10 for his Shiller PE Ratio calculation. E10 is the average of the inflation adjusted earnings of a company over the past 10 years. The similar calculation is applied by GuruFocus to calculate the Cyclically Adjusted FCF per Share and the Cyclically Adjusted Price-to-FCF. The Cyclically Adjusted FCF per Share is the average of the inflation adjusted Free Cash Flow per Share of a company over the past 10 years.

What is Cyclically Adjusted FCF per Share? How do we calculate Cyclically Adjusted FCF per Share?

Cyclically Adjusted FCF per Share is the average of the inflation adjusted Free Cash Flow per Share of a company over the past 10 years. Let's use an example to explain.

If we want to calculate the Cyclically Adjusted FCF per Share of Wal-Mart (WMT) for Dec. 31, 2010, we need to have the inflation data and the free cash flow per share from 2001 through 2010.

We adjusted the 2001 free cash flow per share data with the total inflation from 2001 through 2010 to the equivalent free cash flow in 2010. If the total inflation from 2001 to 2010 is 40%, and Wal-Mart's free cash flow is $1 a share in 2001, then the 2001's equivalent free cash flow in 2010 is $1.4 a share. If Wal-Mart's free cash flow is $1 again in 2002, and the total inflation from 2002 through 2010 is 35%, then the equivalent 2002 free cash flow in 2010 is $1.35. So on and so forth, you get the equivalent free cash flow per share of past 10 years. Then you add them together and divided the sum by the count to get Cyclically Adjusted FCF per Share.

Please note that we use the CPI data of the country/region where the company is headquartered. If the CPI data for that country/region is not available, then we will use the CPI data of the United States as default.

For example, Harmonic's adjusted Free Cash Flow per Share data for the three months ended in Mar. 2024 was:

Adj_FreeCashFlowPerShare= Free Cash Flow per Share /CPI of Mar. 2024 (Change)*Current CPI (Mar. 2024)
=0.204/131.7762*131.7762
=0.204

Current CPI (Mar. 2024) = 131.7762.

Harmonic Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201406 0.098 100.560 0.128
201409 -0.014 100.428 -0.018
201412 0.172 99.070 0.229
201503 -0.018 99.621 -0.024
201506 0.079 100.684 0.103
201509 -0.080 100.392 -0.105
201512 -0.067 99.792 -0.088
201603 -0.094 100.470 -0.123
201606 -0.091 101.688 -0.118
201609 -0.092 101.861 -0.119
201612 0.114 101.863 0.147
201703 -0.074 102.862 -0.095
201706 0.033 103.349 0.042
201709 -0.121 104.136 -0.153
201712 0.069 104.011 0.087
201803 -0.081 105.290 -0.101
201806 0.085 106.317 0.105
201809 0.009 106.507 0.011
201812 0.043 105.998 0.053
201903 0.026 107.251 0.032
201906 -0.101 108.070 -0.123
201909 0.035 108.329 0.043
201912 0.245 108.420 0.298
202003 -0.211 108.902 -0.255
202006 0.022 108.767 0.027
202009 -0.076 109.815 -0.091
202012 0.298 109.897 0.357
202103 -0.017 111.754 -0.020
202106 0.104 114.631 0.120
202109 0.098 115.734 0.112
202112 0.036 117.630 0.040
202203 -0.261 121.301 -0.284
202206 0.163 125.017 0.172
202209 -0.090 125.227 -0.095
202212 0.141 125.222 0.148
202303 0.031 127.348 0.032
202306 -0.139 128.729 -0.142
202309 0.076 129.860 0.077
202312 0.028 129.419 0.029
202403 0.204 131.776 0.204

Add all the adjusted free cash flow per share together and divide 10 will get our Cyclically Adjusted FCF per Share.


Harmonic  (STU:HMC) Cyclically Adjusted FCF per Share Explanation

If a company grows much fast than inflation, Cyclically Adjusted FCF per Share may underestimate the company's free cash flow. Cyclically Adjusted Price-to-FCF can seem to be too high even the actual Price-to-Free-Cash-Flow is low.

For the Cyclically Adjusted Price-to-FCF, the free cash flow per share of the past 10 years are inflation-adjusted and averaged. The result is used for P/FCF calculation. Since it looks at the average over the last 10 years, the Cyclically Adjusted Price-to-FCF is also called CAPFCF Ratio.

The Shiller PE Ratio was first used by professor Robert Shiller. He uses E10 for his Shiller PE Ratio calculation. E10 is the average of the inflation adjusted earnings per share of a company over the past 10 years. The similar calculation is applied by GuruFocus to calculate the Cyclically Adjusted Price-to-FCF. The Cyclically Adjusted FCF per Share is the average of the inflation adjusted free cash flow per share of a company over the past 10 years.

Harmonic's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=10.805/0.07
=154.36

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Harmonic was 195.71. The lowest was 11.39. And the median was 40.06.


Be Aware

Cyclically Adjusted Price-to-FCF works better for cyclical companies. It gives you a better idea on the company's real free cash flow value.


Harmonic Cyclically Adjusted FCF per Share Related Terms

Thank you for viewing the detailed overview of Harmonic's Cyclically Adjusted FCF per Share provided by GuruFocus.com. Please click on the following links to see related term pages.


Harmonic (STU:HMC) Business Description

Industry
GURUFOCUS.COM » STOCK LIST » Technology » Hardware » Harmonic Inc (STU:HMC) » Definitions » Cyclically Adjusted FCF per Share
Traded in Other Exchanges
Address
2590 Orchard Parkway, San Jose, CA, USA, 95131
Harmonic Inc designs and manufactures video infrastructure products and system solutions to deliver video and broadband services to consumer devices. The firm operates in two segments: Video, which sells video processing, production, and playout solutions to cable operators and satellite and telecommunications providers; and Broadband which sells broadband access solutions and related services. Majority of the revenue generated from the company is from United States.