Valuation Calix, Inc.

Stocks

Market Closed - NYSE Other stock markets 21:00:03 10/07/2026 BST			After hours 01:00:00
40.39 ^USD	+1.66%		39.84	-1.35%

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	2,576	-	-
Change	-	-12.17%	-35.74%	-19.64%	51.7%	-26.56%	-	-
Enterprise Value (EV)	5,099	4,478	2,878	2,312	3,508	2,576	2,576	2,576
Change	-	-12.17%	-35.74%	-19.64%	51.7%	-26.56%	0%	0%
P/E	22.8x	114x	95x	-77.5x	204x	51.1x	32.1x	20.2x
PBR	-	-	4x	2.94x	4.27x	3.2x	2.69x	2.16x
PEG	-	-1.4x	-4.1x	0x	-1x	0x	0.5x	0.3x
Capitalization / Revenue	7.5x	5.16x	2.77x	2.78x	3.51x	2.18x	1.87x	1.61x
EV / Revenue	0x	0x	0x	0x	0x	2.18x	1.87x	1.61x
EV / EBITDA	0x	0x	0x	0x	0x	15.6x	11.2x	7.92x
EV / EBIT	0x	0x	0x	0x	0x	17.5x	12.4x	8.48x
EV / FCF	-	-	0x	0x	0x	20.8x	12.8x	9.87x
FCF Yield	-	-	1.33%	2.18%	3.29%	4.81%	7.8%	10.1%
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	1,183	1,376	1,604
EBITDA ¹	111.5	113.7	139.6	50.09	127.6	165.3	230.5	325.1
EBIT ¹	96.49	99.43	123	30.54	109.9	147.4	208.3	303.8
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	40.39	40.39	40.39
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.	51.13x	-	-	-	2.58B
CISCO SYSTEMS, INC.	37.46x	7.8x	20.14x	1.37%	478B
ARISTA NETWORKS, INC.	55.51x	19x	39.78x	-.--%	235B
FOXCONN INDUSTRIAL INTERNET CO., LTD.	21.64x	0.89x	15.67x	2.08%	194B
ZHONGJI INNOLIGHT CO., LTD.	40.1x	12.29x	31.26x	0.27%	180B
NOKIA OYJ	43.32x	2.78x	18.05x	1.38%	69.88B
MOTOROLA SOLUTIONS, INC.	31.88x	6.04x	17.67x	1.12%	70.2B
CIENA CORPORATION	88.51x	10.31x	47.59x	-.--%	65.22B
LUMENTUM HOLDINGS INC.	162.37x	20.9x	61.37x	-.--%	62.4B
HANGZHOU HIKVISION DIGITAL TECHNOLOGY CO., LTD.	19.61x	2.75x	12.99x	3.12%	46.57B
Average	55.15x	9.19x	29.39x	1.04%	140.43B
Weighted average by Cap.	46.00x	9.49x	26.89x	1.02%