The Discounted Cash Flow (DCF) valuation of Calix Inc (CALX) is 31.36 USD. With the latest stock price at 35.11 USD, the upside of Calix Inc based on DCF is -10.7%.
| Range | Selected | |
| WACC / Discount Rate | 7.0% - 8.4% | 7.7% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 22.28 - 56.06 | 31.36 |
| Upside | -36.5% - 59.7% | -10.7% |