Calix Inc
NYSE:CALX

Watchlist Manager
Calix Inc Logo
Calix Inc
NYSE:CALX
Watchlist
Price: 35.36 USD 1.99% Market Closed
Market Cap: 2.3B USD
Have any thoughts about
Calix Inc?
Write Note

Relative Value

The Relative Value of one CALX stock under the Base Case scenario is 56.96 USD. Compared to the current market price of 35.36 USD, Calix Inc is Undervalued by 38%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

CALX Relative Value
Base Case
56.96 USD
Undervaluation 38%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
69
vs Industry
34
Median 3Y
3.3
Median 5Y
3.1
Industry
2
Forward
2.8
vs History
vs Industry
4
Median 3Y
70.3
Median 5Y
48.1
Industry
28.7
Forward
68.5
vs History
95
vs Industry
11
Median 3Y
55.5
Median 5Y
56
Industry
15.5
vs History
79
vs Industry
10
Median 3Y
89.4
Median 5Y
68.6
Industry
17.1
vs History
90
vs Industry
22
Median 3Y
4.2
Median 5Y
4.5
Industry
2.2
vs History
69
vs Industry
36
Median 3Y
3
Median 5Y
2.9
Industry
2
Forward
2.4
vs History
71
vs Industry
49
Median 3Y
5.9
Median 5Y
5.8
Industry
6.6
vs History
vs Industry
6
Median 3Y
43.9
Median 5Y
39.7
Industry
16.1
Forward
40.7
vs History
vs Industry
4
Median 3Y
52.7
Median 5Y
43.5
Industry
22.9
Forward
66.6
vs History
95
vs Industry
11
Median 3Y
53
Median 5Y
53.5
Industry
14
vs History
79
vs Industry
10
Median 3Y
67.8
Median 5Y
55.2
Industry
14.2
vs History
73
vs Industry
20
Median 3Y
4.4
Median 5Y
4.5
Industry
1.8

Multiples Across Competitors

CALX Competitors Multiples
Calix Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Calix Inc
NYSE:CALX
2.3B USD 2.6 -127.3 -120.2 -56.6
US
Cisco Systems Inc
NASDAQ:CSCO
232.6B USD 4.4 24.8 16.9 21.1
US
Arista Networks Inc
NYSE:ANET
142.1B USD 21.5 53.3 47.3 48.3
US
Motorola Solutions Inc
NYSE:MSI
78.4B USD 7.4 50.2 27.3 30.7
SE
Telefonaktiebolaget LM Ericsson
STO:ERIC B
296.9B SEK 1.2 -217.5 9.3 14.3
CN
ZTE Corp
SZSE:000063
174.3B CNY 1.4 19 16.9 16.9
FI
Nokia Oyj
OMXH:NOKIA
23B EUR 1.2 55.6 6.5 10.6
US
Ubiquiti Inc
NYSE:UI
20.8B USD 10.3 53.2 37.7 39.1
CN
Zhongji Innolight Co Ltd
SZSE:300308
149.2B CNY 8.1 36.4 34.1 34.1
US
F5 Inc
NASDAQ:FFIV
14.7B USD 5.2 25.9 17.5 20.4
TW
Accton Technology Corp
TWSE:2345
423.7B TWD 4.5 43.6 31.7 34.7
P/E Multiple
Earnings Growth P/E to Growth
US
Calix Inc
NYSE:CALX
Average P/E: 40.2
Negative Multiple: -127.3
204%
N/A
US
Cisco Systems Inc
NASDAQ:CSCO
24.8
68%
0.4
US
Arista Networks Inc
NYSE:ANET
53.3
77%
0.7
US
Motorola Solutions Inc
NYSE:MSI
50.2
58%
0.9
SE
Telefonaktiebolaget LM Ericsson
STO:ERIC B
Negative Multiple: -217.5 N/A N/A
CN
ZTE Corp
SZSE:000063
19
30%
0.6
FI
Nokia Oyj
OMXH:NOKIA
55.6
185%
0.3
US
Ubiquiti Inc
NYSE:UI
53.2
76%
0.7
CN
Zhongji Innolight Co Ltd
SZSE:300308
36.4
381%
0.1
US
F5 Inc
NASDAQ:FFIV
25.9
75%
0.3
TW
Accton Technology Corp
TWSE:2345
43.6
92%
0.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Calix Inc
NYSE:CALX
Average EV/EBITDA: 24.5
Negative Multiple: -120.2
232%
N/A
US
Cisco Systems Inc
NASDAQ:CSCO
16.9
46%
0.4
US
Arista Networks Inc
NYSE:ANET
47.3
94%
0.5
US
Motorola Solutions Inc
NYSE:MSI
27.3
48%
0.6
SE
Telefonaktiebolaget LM Ericsson
STO:ERIC B
9.3
30%
0.3
CN
ZTE Corp
SZSE:000063
16.9
73%
0.2
FI
Nokia Oyj
OMXH:NOKIA
6.5
29%
0.2
US
Ubiquiti Inc
NYSE:UI
37.7
58%
0.6
CN
Zhongji Innolight Co Ltd
SZSE:300308
34.1
543%
0.1
US
F5 Inc
NASDAQ:FFIV
17.5
53%
0.3
TW
Accton Technology Corp
TWSE:2345
31.7
74%
0.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Calix Inc
NYSE:CALX
Average EV/EBIT: 27
Negative Multiple: -56.6
320%
N/A
US
Cisco Systems Inc
NASDAQ:CSCO
21.1
62%
0.3
US
Arista Networks Inc
NYSE:ANET
48.3
92%
0.5
US
Motorola Solutions Inc
NYSE:MSI
30.7
56%
0.6
SE
Telefonaktiebolaget LM Ericsson
STO:ERIC B
14.3
66%
0.2
CN
ZTE Corp
SZSE:000063
16.9
19%
0.9
FI
Nokia Oyj
OMXH:NOKIA
10.6
67%
0.2
US
Ubiquiti Inc
NYSE:UI
39.1
60%
0.6
CN
Zhongji Innolight Co Ltd
SZSE:300308
34.1
477%
0.1
US
F5 Inc
NASDAQ:FFIV
20.4
78%
0.3
TW
Accton Technology Corp
TWSE:2345
34.7
75%
0.5

See Also

Discover More
Back to Top