Valuation Calix, Inc.

Stocks

Market Closed - NYSE Other stock markets 00:00:03 27/06/2026 +04			5-day change	1st Jan Change
35.57 ^USD	+1.05%		-6.27%	-32.80%

06-16	Calix, SC Expand Partnership	MT
06-16	SC Expands Partnership with Calix, Inc. to Deploy Calix Agent Workforce Cloud on Calix One Platform	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	2,269	-	-
Change	-	-12.17%	-35.74%	-19.64%	51.7%	-35.33%	-	-
Enterprise Value (EV)	5,099	4,478	2,878	2,312	3,508	2,269	2,269	2,269
Change	-	-12.17%	-35.74%	-19.64%	51.7%	-35.33%	0%	0%
P/E	22.8x	114x	95x	-77.5x	204x	45x	28.2x	17.8x
PBR	-	-	4x	2.94x	4.27x	2.82x	2.37x	1.9x
PEG	-	-1.4x	-4.1x	0x	-1x	0x	0.5x	0.3x
Capitalization / Revenue	7.5x	5.16x	2.77x	2.78x	3.51x	1.92x	1.65x	1.41x
EV / Revenue	0x	0x	0x	0x	0x	1.92x	1.65x	1.41x
EV / EBITDA	0x	0x	0x	0x	0x	13.7x	9.84x	6.98x
EV / EBIT	0x	0x	0x	0x	0x	15.4x	10.9x	7.47x
EV / FCF	-	-	0x	0x	0x	18.3x	11.3x	8.69x
FCF Yield	-	-	1.33%	2.18%	3.29%	5.47%	8.86%	11.5%
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	35.57	35.57	35.57
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.	45.03x	-	-	-	2.27B
CISCO SYSTEMS, INC.	35.13x	7.32x	18.92x	1.46%	448B
FOXCONN INDUSTRIAL INTERNET CO., LTD.	22.93x	0.91x	16.49x	2.04%	205B
ZHONGJI INNOLIGHT CO., LTD.	46.58x	14.51x	36.53x	0.23%	206B
ARISTA NETWORKS, INC.	46.79x	15.81x	33.1x	-.--%	198B
NOKIA OYJ	45.44x	2.91x	18.83x	1.32%	72.86B
CIENA CORPORATION	92.12x	10.73x	49.53x	-.--%	67.87B
LUMENTUM HOLDINGS INC.	165.4x	21.29x	62.52x	-.--%	63.56B
MOTOROLA SOLUTIONS, INC.	30.37x	5.78x	16.91x	1.18%	66.88B
HANGZHOU HIKVISION DIGITAL TECHNOLOGY CO., LTD.	18.95x	2.64x	12.51x	3.22%	44.89B
Average	54.88x	9.10x	29.48x	1.05%	137.56B
Weighted average by Cap.	45.34x	9.02x	26.46x	1.05%