Valuation Calix Limited

Stocks

Market Closed - Australian S.E. 02:10:04 2026-08-20 EDT			5-day change	1st Jan Change
0.2950 ^AUD	-6.35%		-15.71%	-69.90%

07-31	Calix Receives Final AU$5.7 Million Payment From PLS Group Under Mid-Stream Project Restructure, Shares Up 6%	MT
07-28	Calix Insider Sold Shares Worth $2,714,805, According to a Recent SEC Filing	MT

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	423.3	988.4	755.5	257.6	72.99	63.66	-	-
Change	-	133.47%	-23.56%	-65.91%	-71.67%	-12.79%	-	-
Enterprise Value (EV) ¹	408.2	964.9	682.4	217.9	52.64	47.23	48.69	55.64
Change	-	136.37%	-29.28%	-68.07%	-75.84%	-10.27%	3.09%	14.27%
P/E	-44.1x	-59.5x	-29.9x	-9.83x	-3.54x	-1.3x	-5.69x	-6.85x
PBR	10.5x	-	-	-	-	-	-	-
PEG	-	-0.8x	-0.8x	-2.86x	0.1x	-0x	0.1x	0.4x
Capitalization / Revenue	22x	53.5x	40.6x	10.6x	2.59x	1.73x	1.4x	1.17x
EV / Revenue	21.2x	52.2x	36.7x	9.01x	1.87x	1.28x	1.07x	1.02x
EV / EBITDA	10,366x	-79.4x	-38.7x	-11.5x	-1.82x	-4.78x	-11.6x	-13.7x
EV / EBIT	-58.9x	-59x	-29x	-8.35x	-1.36x	-2.63x	-4.04x	-4.58x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-0.0605	-0.1029	-0.1396	-0.1444	-0.0961	-0.2263	-0.0518	-0.0431
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	19.21	18.47	18.6	24.19	28.17	36.88	45.58	54.37
EBITDA ¹	0.0394	-12.14	-17.63	-18.88	-28.95	-9.891	-4.2	-4.075
EBIT ¹	-6.934	-16.37	-23.49	-26.09	-38.74	-17.98	-12.06	-12.15
Net income ¹	-9.107	-16.51	-23.19	-25.26	-19.17	-33.81	-13.28	-11.84
Net Debt ¹	-15.13	-23.51	-73.15	-39.7	-20.35	-16.42	-14.96	-8.014
Reference price ²	2.6700	6.1200	4.1700	1.4200	0.3400	0.2950	0.2950	0.2950
Nbr of stocks (in thousands)	158,551	161,498	181,183	181,406	214,675	215,785	-	-
Announcement Date	8/23/21	8/23/22	8/23/23	8/26/24	8/25/25	-	-	-

¹AUD in Million²AUD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
CALIX LIMITED	-1.39x	1.4x	-5.21x	-	48.39M
AIR LIQUIDE	26.43x	4.17x	13.39x	2.17%	124B
NAN YA PLASTICS CORPORATION	13.81x	4.93x	32.36x	2.96%	46.63B
SABIC	119.64x	1.35x	9.52x	6.47%	39.55B
WANHUA CHEMICAL GROUP CO., LTD.	12.54x	1.21x	6.9x	2.44%	34.36B
NINGXIA BAOFENG ENERGY GROUP CO., LTD.	10.02x	3.23x	7.45x	4.44%	25.56B
LYONDELLBASELL INDUSTRIES N.V.	9.58x	0.91x	5.59x	4.18%	21.34B
RESONAC HOLDINGS CORPORATION	29.19x	2.58x	13.97x	0.41%	18.81B
SOLAR INDUSTRIES INDIA LIMITED	69.52x	12.62x	45.91x	0.07%	18.67B
HENGLI PETROCHEMICAL CO.,LTD.	12.21x	0.99x	7.11x	3.08%	19.72B
Average	30.15x	3.34x	13.70x	2.91%	34.84B
Weighted average by Cap.	33.36x	3.58x	15.35x	2.92%