The Discounted Cash Flow (DCF) valuation of Calix Inc (CALX) is 65.31 USD. With the latest stock price at 39.58 USD, the upside of Calix Inc based on DCF is 65.0%.
| Range | Selected | |
| WACC / Discount Rate | 6.5% - 8.0% | 7.3% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 46.26 - 117.07 | 65.31 |
| Upside | 16.9% - 195.8% | 65.0% |