Valuation Calix, Inc.

Stocks

Real-time Estimate Cboe BZX 05:53:08 30/10/26 am AEDT			5-day change	1st Jan Change
37.95 ^USD	-0.58%		+2.64%	-28.42%

28/10	Calix, Inc. Releases Universal Communications Language Model on Hugging Face and Plans to Introduce Calix Gems Specialized Calix Communications Language Models for Customers on the Calix One Platform	CI
21/10	Calix, Inc. - Analyst/Investor Day

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	5,099	4,478	2,878	2,312	3,508	2,403	-	-
Change	-	-12.17%	-35.74%	-19.64%	51.7%	-31.49%	-	-
Enterprise Value (EV)	5,099	4,478	2,878	2,312	3,508	2,403	2,403	2,403
Change	-	-12.17%	-35.74%	-19.64%	51.7%	-31.49%	0%	0%
P/E	22.8x	114x	95x	-77.5x	204x	42.9x	25.8x	16.4x
PBR	-	-	4x	2.94x	4.27x	3.31x	2.89x	2.43x
PEG	-	-1.4x	-4.1x	0x	-1x	0x	0.4x	0.3x
Capitalization / Revenue	7.5x	5.16x	2.77x	2.78x	3.51x	2.02x	1.74x	1.51x
EV / Revenue	0x	0x	0x	0x	0x	2.02x	1.74x	1.51x
EV / EBITDA	0x	0x	0x	0x	0x	15.2x	11x	8.46x
EV / EBIT	0x	0x	0x	0x	0x	16.9x	12.4x	8.45x
EV / FCF	-	-	0x	0x	0x	30.4x	15.1x	11.8x
FCF Yield	-	-	1.33%	2.18%	3.29%	3.29%	6.62%	8.45%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	3.51	0.6	0.46	-0.45	0.26	0.89	1.48	2.33
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	679.4	867.8	1,040	831.5	1,000	1,192	1,378	1,597
EBITDA ¹	111.5	113.7	139.6	50.09	127.6	158.4	217.6	284
EBIT ¹	96.49	99.43	123	30.54	109.9	141.9	193.1	284.6
Net income ¹	-	41.01	31.78	-29.75	17.88	59	97.4	156.4
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	79.97	68.43	43.69	34.87	52.93	38.17	38.17	38.17
Nbr of stocks (in thousands)	63,756	65,441	65,867	66,316	66,276	62,964	-	-
Announcement Date	26/1/22	25/1/23	29/1/24	29/1/25	28/1/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
CALIX, INC.	42.89x	-	-	-	2.4B
CISCO SYSTEMS, INC.	26.87x	6.02x	15.59x	1.54%	435B
ARISTA NETWORKS, INC.	48.94x	17.35x	34.79x	-.--%	235B
FOXCONN INDUSTRIAL INTERNET CO., LTD.	16.02x	0.64x	11.64x	2.83%	145B
ZHONGJI INNOLIGHT CO., LTD.	20.59x	6.43x	15.51x	0.6%	112B
MOTOROLA SOLUTIONS, INC.	34.98x	6.78x	19.65x	1%	80B
LUMENTUM HOLDINGS INC.	42.3x	12.69x	28.34x	-.--%	82.79B
GARMIN LTD.	26.95x	6.17x	21.74x	1.52%	52.51B
NOKIA OYJ	45.19x	2.09x	13.21x	1.84%	51.8B
CIENA CORPORATION	62.62x	8.09x	35.83x	-.--%	51.51B
Average	36.73x	7.36x	21.81x	1.04%	124.8B
Weighted average by Cap.	33.03x	8.00x	20.86x	1.13%