Valuation Calix, Inc.

Stocks

Market Closed - NYSE Other stock markets 00:00:03 07/07/2026 +04			5-day change	1st Jan Change
38.47 ^USD	-0.03%		+6.71%	-27.32%

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	2,454	-	-
Change	-	-12.17%	-35.74%	-19.64%	51.7%	-30.05%	-	-
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%	-30.05%	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	16.6x	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	38.47	38.47	38.47
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.	48.7x	-	-	-	2.45B
CISCO SYSTEMS, INC.	35.19x	7.34x	18.95x	1.45%	449B
ARISTA NETWORKS, INC.	51.45x	17.51x	36.67x	-.--%	218B
FOXCONN INDUSTRIAL INTERNET CO., LTD.	20.76x	0.86x	15.08x	2.13%	186B
ZHONGJI INNOLIGHT CO., LTD.	40.28x	12.34x	31.4x	0.27%	180B
NOKIA OYJ	43.86x	2.81x	18.28x	1.36%	70.65B
MOTOROLA SOLUTIONS, INC.	31.88x	6.04x	17.66x	1.12%	70.19B
CIENA CORPORATION	83.35x	9.71x	44.82x	-.--%	61.41B
LUMENTUM HOLDINGS INC.	148.05x	19.06x	55.97x	-.--%	56.89B
GARMIN LTD.	25.87x	5.59x	19.36x	1.68%	47.29B
Average	52.94x	9.03x	28.69x	0.89%	134.24B
Weighted average by Cap.	43.49x	9.01x	25.64x	1.01%