CALX
Calix Inc
Price:  
33.94 
USD
Volume:  
796,811.00
United States | Communications Equipment
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CALX Intrinsic Value

%
Upside

As of 2024-05-29, the Intrinsic Value of Calix Inc (CALX) is 48.37 USD. This CALX valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 33.94 USD, the upside of Calix Inc is %.

The range of the Intrinsic Value is 32.90 - 98.11 USD

33.94 USD
Stock Price
48.37 USD
Intrinsic Value
Intrinsic Value Details

CALX Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 32.90 - 98.11 48.37 42.5%
DCF (Growth 10y) 42.87 - 120.86 61.45 81.1%
DCF (EBITDA 5y) 19.23 - 21.04 20.26 -40.3%
DCF (EBITDA 10y) 27.38 - 30.74 29.15 -14.1%
Fair Value 7.57 - 7.57 7.57 -77.71%
P/E 5.64 - 21.07 13.12 -61.3%
EV/EBITDA 4.90 - 24.72 11.58 -65.9%
EPV 11.16 - 13.02 12.09 -64.4%
DDM - Stable 2.71 - 8.35 5.53 -83.7%
DDM - Multi 15.96 - 38.92 22.72 -33.1%

CALX Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 2,224.09
Beta 1.52
Outstanding shares (mil) 65.53
Enterprise Value (mil) 2,135.67
Market risk premium 4.60%
Cost of Equity 9.04%
Cost of Debt 4.62%
WACC 6.47%