Valuation Calix, Inc.

Stocks

Market Closed - NYSE Other stock markets 00:00:02 03/07/2026 +04			5-day change	1st Jan Change
38.48 ^USD	+3.75%		+8.18%	-27.30%

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	2,454	-	-
Change	-	-12.17%	-35.74%	-19.64%	51.7%	-30.04%	-	-
Enterprise Value (EV)	5,099	4,478	2,878	2,312	3,508	2,454	2,454	2,454
Change	-	-12.17%	-35.74%	-19.64%	51.7%	-30.04%	0%	0%
P/E	22.8x	114x	95x	-77.5x	204x	48.7x	30.5x	19.2x
PBR	-	-	4x	2.94x	4.27x	3.05x	2.56x	2.06x
PEG	-	-1.4x	-4.1x	0x	-1x	0x	0.5x	0.3x
Capitalization / Revenue	7.5x	5.16x	2.77x	2.78x	3.51x	2.07x	1.78x	1.53x
EV / Revenue	0x	0x	0x	0x	0x	2.07x	1.78x	1.53x
EV / EBITDA	0x	0x	0x	0x	0x	14.8x	10.6x	7.55x
EV / EBIT	0x	0x	0x	0x	0x	16.7x	11.8x	8.08x
EV / FCF	-	-	0x	0x	0x	19.8x	12.2x	9.4x
FCF Yield	-	-	1.33%	2.18%	3.29%	5.05%	8.19%	10.6%
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	38.48	38.48	38.48
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.	48.71x	-	-	-	2.45B
CISCO SYSTEMS, INC.	34.8x	7.26x	18.74x	1.47%	444B
ARISTA NETWORKS, INC.	47.5x	16.07x	33.65x	-.--%	201B
ZHONGJI INNOLIGHT CO., LTD.	41.03x	12.78x	32.07x	0.27%	183B
FOXCONN INDUSTRIAL INTERNET CO., LTD.	21.13x	0.88x	15.35x	2.1%	189B
MOTOROLA SOLUTIONS, INC.	31.86x	6.03x	17.66x	1.12%	70.16B
NOKIA OYJ	44.43x	2.85x	18.53x	1.34%	71.67B
CIENA CORPORATION	81.16x	9.45x	43.64x	-.--%	59.8B
LUMENTUM HOLDINGS INC.	147.45x	18.99x	55.75x	-.--%	56.66B
GARMIN LTD.	25.32x	5.47x	18.92x	1.72%	46.29B
Average	52.34x	8.86x	28.26x	0.89%	132.52B
Weighted average by Cap.	42.61x	8.69x	25.02x	1.02%