The Discounted Cash Flow (DCF) valuation of Calix Inc (CALX) is 45.14 USD. With the latest stock price at 36.68 USD, the upside of Calix Inc based on DCF is 23.1%.
| Range | Selected | |
| WACC / Discount Rate | 6.2% - 8.1% | 7.1% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 28.94 - 114.49 | 45.14 |
| Upside | -21.1% - 212.1% | 23.1% |