investorscraft@gmail.com

Intrinsic ValueCalix, Inc. (CALX)

Previous Close$61.47
Intrinsic Value
Upside potential
Previous Close
$61.47

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Calix, Inc. operates in the cloud and software platforms sector, specializing in broadband communications solutions for service providers. The company’s core revenue model is driven by subscription-based software, cloud services, and hardware sales, enabling customers to deploy scalable, next-generation networks. Calix serves a niche but growing market, focusing on rural and suburban broadband providers, positioning itself as a key enabler of fiber and wireless network modernization. Its integrated platforms, such as the Calix Cloud, differentiate it by offering analytics, automation, and customer engagement tools tailored for broadband operators. The company competes with larger telecom equipment vendors but maintains an edge through its software-centric approach and deep domain expertise in underserved markets. Calix’s strategic partnerships and recurring revenue streams underscore its resilience in a capital-intensive industry.

Revenue Profitability And Efficiency

Calix reported revenue of $831.5 million for FY 2024, reflecting its scalable software and hardware offerings. However, net income stood at -$29.7 million, with diluted EPS of -$0.45, indicating ongoing investments in growth. Operating cash flow was positive at $68.4 million, suggesting operational efficiency despite profitability challenges. Capital expenditures of -$18.1 million highlight disciplined spending relative to cash generation.

Earnings Power And Capital Efficiency

The company’s negative net income and EPS signal reinvestment in R&D and market expansion, weighing on near-term earnings. Positive operating cash flow demonstrates underlying cash-generating ability, but capital efficiency metrics remain under pressure due to growth initiatives. Calix’s capital-light software model could improve returns as scale benefits materialize.

Balance Sheet And Financial Health

Calix maintains a solid liquidity position with $43.2 million in cash and equivalents and modest total debt of $8.0 million, yielding a conservative leverage profile. The balance sheet supports flexibility for strategic investments, though profitability challenges warrant monitoring. Shareholders’ equity remains stable, with no dividend payouts, aligning with a growth-focused capital allocation strategy.

Growth Trends And Dividend Policy

Revenue growth trends hinge on broadband infrastructure demand, particularly in underserved markets. Calix does not pay dividends, prioritizing reinvestment in innovation and customer acquisition. The company’s focus on recurring software revenue could enhance long-term growth visibility, but macroeconomic pressures on service provider spending pose near-term risks.

Valuation And Market Expectations

The market likely prices Calix on growth potential, given its negative earnings but strong revenue base. Valuation multiples may reflect optimism around software adoption and fiber expansion tailwinds. Investor sentiment will depend on execution toward profitability and market share gains in a competitive landscape.

Strategic Advantages And Outlook

Calix’s software-defined platform and focus on niche broadband providers provide a defensible moat. The outlook hinges on converting its installed base to higher-margin cloud services while navigating supply chain and competitive pressures. Success in scaling its subscription model could drive re-rating, but macroeconomic uncertainty remains a headwind.

Sources

Company filings (10-K), Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount