Three independent discounted-cash-flow-style models value CALY every trading day. 1 of 3 currently price CALY above its market price.
| Free Cash Flow model | $-2,643,698,615.64 |
| Excess Profit model | $259,294,697.11 |
| Residual Earnings model | $-452,898,941.89 |
| Dividend Discount model | — |
| Piotroski F-Score | 4 / 9 |
| Return on invested capital | +2.7% |
| Net debt / EBITDA | 3.7× |
| Gross margin | +42.1% |
| Revenue CAGR | -19.8% |
| Cash conversion | — |
| Dividend yield | — |
| Buyback yield | -0.4% |
These are StockKitty's default assumptions. In the app, the models recompute live as you adjust growth, discount rates, and margins — and the AI explains the bull case, bear case, and quality picture.
Open CALY in StockKitty