US · CALX
Calix, Inc.
- Sector
- Technology · Software - Application
- Headquarters
- San Jose, CA 95134
- Website
- calix.com
Price · as of 2025-12-31
$43.53
Market cap 3.43B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $67.92 | +56.03% |
| Intrinsic Value(DCF) | $108.70 | +149.71% |
| Graham-Dodd Method(GD) | $12.46 | -71.37% |
| Graham Formula(GF) | $7.35 | -83.12% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $9.48 | $23.73 | $22.34 | $0.00 | $0.00 |
| 2012 | $9.05 | $24.78 | $0.00 | $0.23 | $0.00 |
| 2013 | $8.78 | $28.57 | $0.00 | $1.45 | $0.00 |
| 2014 | $8.64 | $28.36 | $0.14 | $1.05 | $0.00 |
| 2015 | $7.31 | $38.11 | $0.00 | $0.00 | $0.00 |
| 2016 | $6.95 | $181.80 | $0.17 | $0.00 | $0.00 |
| 2017 | $6.90 | $93.54 | $0.00 | $0.00 | $0.00 |
| 2018 | $7.77 | $37.39 | $0.44 | $0.00 | $1.80 |
| 2019 | $8.81 | $25.69 | $0.00 | $0.00 | $0.00 |
| 2020 | $46.38 | $82.42 | $1.57 | $5.61 | $19.57 |
| 2021 | $43.49 | $70.87 | $90.25 | $25.98 | $122.88 |
| 2022 | $47.69 | $69.17 | $286.16 | $11.81 | $21.89 |
| 2023 | $35.70 | $54.41 | $335.80 | $11.36 | $12.03 |
| 2024 | $31.91 | $42.05 | $0.00 | $7.83 | $4.97 |
| 2025 | $53.12 | $67.92 | $1.91 | $12.46 | $7.35 |
AI valuation
Our deep-learning model estimates Calix, Inc.'s (CALX) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $67.92
- Current price
- $43.53
- AI upside
- +56.03%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$108.70
+149.71% upside
Graham-Dodd
$12.46
-71.37% upside
Graham Formula
$7.35
-83.12% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| CALX | Calix, Inc. | $43.53 | 3.43B | +56% | +150% | -71% | -83% | 198.44 | 4.13 | 3.55 | 61.42 | — | 4.78 | 56.83% | 2.10% | 1.79% | 2.18% | 2.22% | 1.79% | 0.03 | — | 4.24 | 2.99 | -2.27 | -15778.00% | 2026.00% | 12945.00% | 3.26% | 0.83 | 23.37% | 0.00% | 0.00% | 4.96% | 151.80 | 27.58 | 3.19 | 11.80 |
| BILL | Bill.com Holdings, Inc. | $44.51 | 4.46B | +50% | -33% | -65% | -89% | 224.29 | 1.36 | 3.65 | 34.61 | — | 4.12 | 81.40% | -5.51% | 1.63% | 0.59% | -1.83% | 0.25% | 0.45 | -4.34 | 1.58 | 0.66 | 4.57 | -18519.00% | 1336.00% | 2009.00% | 5.80% | 0.08 | 8.99% | 0.00% | 0.00% | 8.06% | -59.44 | 15.47 | 3.28 | 0.75 |
| BTDR | Bitdeer Technologies Grou… | $7.70 | 1.58B | +1,558% | -29% | +228% | +1,426% | 5.43 | 0.41 | 0.57 | 4.82 | — | 0.48 | 9.83% | 25.75% | 10.58% | 11.46% | 15.38% | 3.01% | 1.37 | 1.80 | 0.91 | 0.23 | 3.58 | -10642.00% | 7733.00% | 16777.00% | -562.91% | -1.14 | -208.62% | 0.00% | 0.00% | 18.24% | 8.57 | -0.68 | 2.21 | 0.17 |
| CLSK | CleanSpark, Inc. | $9.95 | 2.54B | +735% | +507% | +32% | +1,274% | 10.62 | 1.78 | 5.05 | 4.83 | — | 1.90 | 41.61% | 41.62% | 47.56% | 18.52% | 17.65% | 14.16% | 0.38 | 28.14 | 4.18 | 4.13 | 1.02 | -26232.00% | 10221.00% | -155.00% | -26.46% | -1.46 | -62.74% | 0.28% | 2.90% | 4.02% | 11.55 | -3.60 | 4.81 | 3.20 |
| COMP | Compass, Inc. | $9.75 | 5.47B | +191% | +882% | -100% | — | -98.03 | 7.36 | 0.83 | 72.05 | — | 52.55 | 10.61% | -0.42% | -0.84% | -9.85% | -3.34% | -4.32% | 0.58 | -3.26 | 0.86 | 0.70 | 3.05 | -6774.00% | 2367.00% | 9216.00% | 3.53% | 0.59 | 23.64% | 0.00% | 0.00% | 0.34% | -205.07 | 29.56 | 0.86 | 6.53 |
| DGNX | Diginex Limited | $0.63 | 132.92M | +10,872% | — | — | — | -189.31 | 216.51 | 483.61 | -210.38 | -134.35 | 216.51 | 100.00% | -406.93% | -255.46% | 56.50% | 119.70% | -144.45% | 0.05 | -20.25 | 3.79 | 3.28 | 0.61 | 14091.00% | 5703.00% | 3098.00% | -0.78% | -4.87 | 110.58% | 0.00% | 0.00% | 1.05% | -118.50 | -128.27 | 482.20 | 324.24 |
| NAVN | Navan, Inc. | $9.74 | 2.27B | — | — | — | — | — | — | — | — | — | — | 63.79% | -20.05% | -33.73% | -108.63% | -21.28% | -16.84% | 5.89 | -1.42 | 1.53 | 1.46 | -5.19 | -4552.00% | 3346.00% | -6921.00% | — | -0.11 | -10.16% | — | 0.00% | — | — | — | — | — |
| OS | OneStream, Inc. Class A C… | $23.59 | 4.49B | +72% | +151% | -94% | — | -85.74 | 8.55 | 7.16 | -58.96 | — | 8.81 | 68.66% | -15.75% | -8.36% | -11.29% | 60.48% | -5.44% | 0.03 | — | 2.31 | 2.19 | 11.01 | -7760.00% | 2299.00% | 6338.00% | 2.22% | 0.24 | -61.01% | 0.00% | 0.00% | 3.55% | -38.33 | 38.00 | 6.04 | 6.45 |
| VIA | Via Transportation, Inc. | $17.18 | 1.33B | +110% | -57% | — | — | -15125.00 | 2321.77 | 3355.60 | -21400.82 | — | 3649.07 | 38.85% | -17.64% | -22.19% | 53.63% | -30.77% | -17.19% | 0.05 | -10.43 | 4.98 | 4.80 | 5.03 | -9990.00% | 2864.00% | -5628.00% | 0.00% | -0.33 | -13.07% | 0.00% | 0.00% | 0.11% | -19018.45 | -44790.29 | 3354.81 | 8298.55 |
| WK | Workiva Inc. | $61.58 | 3.46B | +1% | +37% | — | — | -131.77 | -634.36 | 3.90 | 2488.59 | — | -14.74 | 78.47% | -4.80% | -2.96% | 111.07% | 55.10% | -1.83% | -148.61 | -3.32 | 1.57 | 1.44 | 346.93 | -5253.00% | 1975.00% | 6018.00% | 4.00% | 0.19 | -179.14% | 0.00% | 0.00% | 2.73% | -79.28 | 24.38 | 3.80 | 1.53 |
| ZETA | Zeta Global Holdings Corp… | $16.95 | 3.77B | +117% | +561% | -97% | — | -122.70 | 4.80 | 2.96 | 95.19 | — | 141.92 | 60.63% | 0.41% | -2.42% | -4.25% | 0.86% | -2.39% | 0.24 | 14.48 | 1.60 | 1.50 | -3.12 | -6316.00% | 2972.00% | 10098.00% | 4.79% | 0.46 | 31.14% | 0.00% | 0.00% | 3.13% | 696.82 | 20.22 | 2.87 | 3.42 |
About Calix, Inc.
Calix, Inc., together with its subsidiaries, provides cloud and software platforms, and systems and services in the United States, rest of Americas, Europe, the Middle East, Africa, and the Asia Pacific. The company's cloud and software platforms, and systems and services enable broadband service providers (BSPs) to provide a range of services. It provides Calix Cloud platform, a role-based analytics platform comprising Calix Marketing Cloud, Calix Support Cloud, and Calix Operations Cloud, which are configurable to display role-based insights and enable BSPs to anticipate and target new revenue-generating services and applications through mobile application. The company also offers EXOS, a carrier class premises operating system and fully integrated with its GigaSpire family of systems to be ready for deployment as a complete subscriber experience solutions for BSP's residential and business subscribers; and AXOS, a software platform to access edge of the network by its architecture and operations. It offers its products through its direct sales force and resellers. Calix, Inc. was incorporated in 1999 and is headquartered in San Jose, California.
- CEO
- Michael Weening
- Employees
- 1.82K
- Beta
- 1.52
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($108.70 ÷ $43.53) − 1 = +149.71% (DCF, example).