
Calix Inc
NYSE:CALX

Intrinsic Value
The intrinsic value of one
CALX
stock under the Base Case scenario is
25.92
USD.
Compared to the current market price of 53.93 USD,
Calix Inc
is
Overvalued by 52%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Calix Inc
Loading...
Fundamental Analysis


Revenue & Expenses Breakdown
Calix Inc
Balance Sheet Decomposition
Calix Inc
Current Assets | 562m |
Cash & Short-Term Investments | 282.3m |
Receivables | 75.5m |
Other Current Assets | 204.2m |
Non-Current Assets | 355.1m |
PP&E | 36.4m |
Intangibles | 116.2m |
Other Non-Current Assets | 202.6m |
Free Cash Flow Analysis
Calix Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Calix Inc
Revenue
|
825.5m
USD
|
Cost of Revenue
|
-371.7m
USD
|
Gross Profit
|
453.7m
USD
|
Operating Expenses
|
-500.8m
USD
|
Operating Income
|
-47.1m
USD
|
Other Expenses
|
12.4m
USD
|
Net Income
|
-34.6m
USD
|
CALX Profitability Score
Profitability Due Diligence
Calix Inc's profitability score is 38/100. The higher the profitability score, the more profitable the company is.

Score
Calix Inc's profitability score is 38/100. The higher the profitability score, the more profitable the company is.
CALX Solvency Score
Solvency Due Diligence
Calix Inc's solvency score is 81/100. The higher the solvency score, the more solvent the company is.

Score
Calix Inc's solvency score is 81/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
CALX Price Targets Summary
Calix Inc
According to Wall Street analysts, the average 1-year price target for
CALX
is 52.84 USD
with a low forecast of 50.5 USD and a high forecast of 58.8 USD.
Dividends
Current shareholder yield for CALX is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
CALX
stock under the Base Case scenario is
25.92
USD.
Compared to the current market price of 53.93 USD,
Calix Inc
is
Overvalued by 52%.