Valuation Calix, Inc.

Stocks

Market Closed - NYSE Other stock markets 21:00:02 17/07/2026 BST			5-day change	1st Jan Change
39.14 ^USD	+1.32%		-1.49%	-26.05%

07-01	Alaska Communications Systems Selects Calix, Inc. To Extend Calix One Platform With SmartMDU And Drive 193% SmartBiz Adoption	CI
06-30	Tipmont REMC Selects Calix, Inc. Ai-Native Calix One Platform to Accelerate Delivery of Differentiated Experiences	CI

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	2,496	-	-
Change	-	-12.17%	-35.74%	-19.64%	51.7%	-28.84%	-	-
Enterprise Value (EV)	5,099	4,478	2,878	2,312	3,508	2,496	2,496	2,496
Change	-	-12.17%	-35.74%	-19.64%	51.7%	-28.84%	0%	0%
P/E	22.8x	114x	95x	-77.5x	204x	49.5x	31.1x	19.6x
PBR	-	-	4x	2.94x	4.27x	3.11x	2.67x	2.19x
PEG	-	-1.4x	-4.1x	0x	-1x	0x	0.5x	0.3x
Capitalization / Revenue	7.5x	5.16x	2.77x	2.78x	3.51x	2.11x	1.81x	1.56x
EV / Revenue	0x	0x	0x	0x	0x	2.11x	1.81x	1.56x
EV / EBITDA	0x	0x	0x	0x	0x	15.2x	11.2x	8.23x
EV / EBIT	0x	0x	0x	0x	0x	17x	12.3x	8.63x
EV / FCF	-	-	0x	0x	0x	21x	13.8x	11x
FCF Yield	-	-	1.33%	2.18%	3.29%	4.77%	7.25%	9.09%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	3.51	0.6	0.46	-0.45	0.26	0.79	1.26	2
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	679.4	867.8	1,040	831.5	1,000	1,184	1,376	1,604
EBITDA ¹	111.5	113.7	139.6	50.09	127.6	164.2	222	303.5
EBIT ¹	96.49	99.43	123	30.54	109.9	146.8	203.2	289.4
Net income ¹	-	41.01	31.78	-29.75	17.88	52.8	84.8	136.9
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	79.97	68.43	43.69	34.87	52.93	39.14	39.14	39.14
Nbr of stocks (in thousands)	63,756	65,441	65,867	66,316	66,276	63,782	-	-
Announcement Date	26/01/22	25/01/23	29/01/24	29/01/25	28/01/26	-	-	-

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.	48.9x	-	-	-	2.46B
CISCO SYSTEMS, INC.	33.72x	7.07x	18.25x	1.51%	432B
ARISTA NETWORKS, INC.	49.97x	16.96x	35.4x	-.--%	212B
ZHONGJI INNOLIGHT CO., LTD.	40.33x	12.39x	31.15x	0.27%	183B
FOXCONN INDUSTRIAL INTERNET CO., LTD.	20.55x	0.85x	14.91x	2.19%	185B
MOTOROLA SOLUTIONS, INC.	31.22x	5.95x	17.42x	1.15%	68.75B
NOKIA OYJ	36.39x	2.31x	14.98x	1.65%	58.74B
CIENA CORPORATION	74.7x	8.7x	40.17x	-.--%	55.04B
LUMENTUM HOLDINGS INC.	142.98x	18.41x	53.98x	-.--%	54.94B
GARMIN LTD.	26.48x	5.73x	19.84x	1.64%	48.4B
Average	50.52x	8.71x	27.35x	0.93%	130.07B
Weighted average by Cap.	41.53x	8.78x	24.71x	1.05%