First Time Loading...

Calix Ltd
ASX:CXL

Watchlist Manager
Calix Ltd Logo
Calix Ltd
ASX:CXL
Watchlist
Price: 1.51 AUD -3.21% Market Closed
Updated: Apr 26, 2024

Intrinsic Value

CXL's intrinsic value estimate is unreliable because it is based only on its multiples and doesn't use a DCF valuation.

Calix Ltd. engages in the development of patent-protected, platform technology that produces new materials and processes to solve global challenges. [ Read More ]

The intrinsic value of one CXL stock under the Base Case scenario is 1.05 AUD. Compared to the current market price of 1.51 AUD, Calix Ltd is Overvalued by 30%.

Key Points:
CXL Intrinsic Value
Base Case
1.05 AUD
Overvaluation 30%
Intrinsic Value
Price
Base Case Scenario

Valuation Backtest
Calix Ltd

Backtest Intrinsic Value
Dive into the past to invest in the future

Run backtest to discover the historical profit from buying and selling CXL stocks based on their intrinsic value.

Analyze the historical link between intrinsic value and market price to make more informed investment decisions.

Run Backtest
Settings
Valuation Methods
Buy/Sell Thresholds
Buy When:
%
Sell When:
%
B
S
Run Backtest
How does it work?

Fundamental Analysis

Beta
Ask me anything about
Calix Ltd

Provide an overview of the primary business activities
of Calix Ltd.

What unique competitive advantages
does Calix Ltd hold over its rivals?

What risks and challenges
does Calix Ltd face in the near future?

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Calix Ltd.

Provide P/S
for Calix Ltd.

Provide P/E
for Calix Ltd.

Provide P/OCF
for Calix Ltd.

Provide P/FCFE
for Calix Ltd.

Provide P/B
for Calix Ltd.

Provide EV/S
for Calix Ltd.

Provide EV/GP
for Calix Ltd.

Provide EV/EBITDA
for Calix Ltd.

Provide EV/EBIT
for Calix Ltd.

Provide EV/OCF
for Calix Ltd.

Provide EV/FCFF
for Calix Ltd.

Provide EV/IC
for Calix Ltd.

Show me price targets
for Calix Ltd made by professional analysts.

What are the Revenue projections
for Calix Ltd?

How accurate were the past Revenue estimates
for Calix Ltd?

What are the Net Income projections
for Calix Ltd?

How accurate were the past Net Income estimates
for Calix Ltd?

What are the EPS projections
for Calix Ltd?

How accurate were the past EPS estimates
for Calix Ltd?

What are the EBIT projections
for Calix Ltd?

How accurate were the past EBIT estimates
for Calix Ltd?

Compare the revenue forecasts
for Calix Ltd with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Calix Ltd and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Calix Ltd against its competitors.

Analyze the profit margins
(gross, operating, and net) of Calix Ltd compared to its peers.

Compare the P/E ratios
of Calix Ltd against its peers.

Discuss the investment returns and shareholder value creation
comparing Calix Ltd with its peers.

Analyze the financial leverage
of Calix Ltd compared to its main competitors.

Show all profitability ratios
for Calix Ltd.

Provide ROE
for Calix Ltd.

Provide ROA
for Calix Ltd.

Provide ROIC
for Calix Ltd.

Provide ROCE
for Calix Ltd.

Provide Gross Margin
for Calix Ltd.

Provide Operating Margin
for Calix Ltd.

Provide Net Margin
for Calix Ltd.

Provide FCF Margin
for Calix Ltd.

Show all solvency ratios
for Calix Ltd.

Provide D/E Ratio
for Calix Ltd.

Provide D/A Ratio
for Calix Ltd.

Provide Interest Coverage Ratio
for Calix Ltd.

Provide Altman Z-Score Ratio
for Calix Ltd.

Provide Quick Ratio
for Calix Ltd.

Provide Current Ratio
for Calix Ltd.

Provide Cash Ratio
for Calix Ltd.

What is the historical Revenue growth
over the last 5 years for Calix Ltd?

What is the historical Net Income growth
over the last 5 years for Calix Ltd?

What is the current Free Cash Flow
of Calix Ltd?

Discuss the annual earnings per share (EPS)
trend over the past five years for Calix Ltd.

Financials

Balance Sheet Decomposition
Calix Ltd

Current Assets 67.6m
Cash & Short-Term Investments 47.8m
Receivables 13.4m
Other Current Assets 6.4m
Non-Current Assets 45.6m
PP&E 31m
Intangibles 14.3m
Other Non-Current Assets 290.1k
Current Liabilities 16.7m
Accounts Payable 2.6m
Accrued Liabilities 3.8m
Short-Term Debt 729.8k
Other Current Liabilities 9.5m
Non-Current Liabilities 3.1m
Long-Term Debt 1.3m
Other Non-Current Liabilities 1.8m
Efficiency

Earnings Waterfall
Calix Ltd

Revenue
33.2m AUD
Cost of Revenue
-12.7m AUD
Gross Profit
20.5m AUD
Operating Expenses
-50.1m AUD
Operating Income
-29.5m AUD
Other Expenses
2.9m AUD
Net Income
-26.6m AUD

Free Cash Flow Analysis
Calix Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate
History
Components
Chart
Table
Fundamental Scores

CXL Profitability Score
Profitability Due Diligence

Calix Ltd's profitability score is 24/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Exceptional Revenue Growth Forecast
Exceptional 1-Year Revenue Growth
Positive 3-Years Revenue Growth
24/100
Profitability
Score

Calix Ltd's profitability score is 24/100. The higher the profitability score, the more profitable the company is.

CXL Solvency Score
Solvency Due Diligence

Calix Ltd's solvency score is 99/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
High Altman Z-Score
Short-Term Solvency
Long-Term Solvency
99/100
Solvency
Score

Calix Ltd's solvency score is 99/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

CXL Price Targets Summary
Calix Ltd

Wall Street analysts forecast CXL stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for CXL is 5.88 AUD with a low forecast of 4.55 AUD and a high forecast of 8.09 AUD.

Lowest
Price Target
4.55 AUD
201% Upside
Average
Price Target
5.88 AUD
290% Upside
Highest
Price Target
8.09 AUD
435% Upside
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Shareholder Return

CXL Price
Calix Ltd

1M 1M
+6%
6M 6M
-47%
1Y 1Y
-69%
3Y 3Y
-34%
5Y 5Y
+113%
10Y 10Y
+140%
Annual Price Range
1.51
52w Low
1.4
52w High
5.21
Price Metrics
Average Annual Return 135.65%
Standard Deviation of Annual Returns 266.36%
Max Drawdown -85%
Shares Statistics
Market Capitalization 273.9m AUD
Shares Outstanding 181 406 000
Percentage of Shares Shorted
N/A

CXL Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

Calix Ltd Logo
Calix Ltd

Country

Australia

Industry

Chemicals

Market Cap

273.9m AUD

Dividend Yield

0%

Description

Calix Ltd. engages in the development of patent-protected, platform technology that produces new materials and processes to solve global challenges. The company is headquartered in Pymble, New South Wales. The company went IPO on 2018-07-20. The firm operates through five segments: Water, CO2 mitigation, Biotech, Advanced Batteries and Sustainable Processing. The Water segment serves customers who require solutions for water and wastewater treatment for odor and potential of hydrogen (pH) control. The CO2 Mitigation segment is focused on the development of technology for the decarbonization of process emissions from the lime and cement industries. The Biotech segment is focused on the development of biotech products across agriculture and marine industries. The Advanced Batteries segment is focused on the development of advanced cathode and anode materials. The Sustainable Processing segment is focused on renewable energy driven industrial processes and applications of CO2 mitigation outside of the lime and cement industries. The company has operations, customers and distribution partners across Australia, New Zealand, Asia, Europe and the United States.

Contact

NEW SOUTH WALES
Pymble
L 1 9 Bridge Street
+61281997400.0
https://www.calix.global/

IPO

2018-07-20

Employees

-

Officers

MD, CEO & Director
Dr. Philip Hargraves Hodgson B.E., BE, Ph.D.
Co-Founder, Chief Scientist & Executive Director
Dr. Mark Geoffrey Sceats B.Sc, B.Sc., Ph.D.
CFO & Company Secretary
Mr. Darren Charles B. Com, FCPA
GM of Water (North America) & President of Inland Environmental Resources, Inc.
Dr. Doug Kelley
Chief Executive Officer of the LEILAC Group
Mr. Daniel Rennie
General Manager of Operations
Mr. Vincent Nguyen
Show More
Sustainability Manager
Vanessa Mayne
General Manager of Commercial
Mr. Andrew Okely
Show Less

See Also

Discover More
What is the Intrinsic Value of one CXL stock?

The intrinsic value of one CXL stock under the Base Case scenario is 1.05 AUD.

Is CXL stock undervalued or overvalued?

Compared to the current market price of 1.51 AUD, Calix Ltd is Overvalued by 30%.