Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
122.67 USD212.27 USD286.66 USD
+122%
212.27 USDCurrent price is 122.5% above the base model value.
C
US
CIEN.US · CIENA CORP
US · US
Latest price472.25 USD
30D-27.81%
Vs. base value+1,443%
Research summary
CIEN.US latest organized financial period shows revenue grew +18.79% YoY and net income grew +46.91% YoY. Current price is about 472 USD, while the model base case is about 30.61 USD; the current price sits +1,443% versus the base case. The page shows both reported and adjusted views; valuation still defaults to reported figures, while adjusted figures help isolate structured one-time-item impact. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue5B USD
Net income123M USD
Free cash flow665M USD
Operating cash flow806M USD
Price trend
Price date: 2026/04/29 · Updated: 2026/04/29 15:26
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price472.25 USD
Base value30.61 USD
Vs. base+1,443%
Price date2026/04/29
22.54 USD30.61 USD37.00 USD
+1,443%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
26.11 USD42.24 USD55.03 USD
+1,018%
42.24 USDCurrent price is 1018.1% above the base model value.Adjusted reference: 59.05 USD
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth26.8%
Current price implies roughly 26.8% annualized FCF growth.
26.8%Current price implies roughly 26.8% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
14.55 USD14.55 USD14.55 USD
+3,146%
14.55 USDCurrent price is 3145.1% above the base model value.
Updated: 2026/04/29 15:26
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
ExpandCollapse
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
A positive amountAfterTax means the item increased reported net income; a negative value means it reduced reported net income. Adjusted net income = reported net income minus total after-tax impact. Valuation defaults to reported figures; adjusted figures are shown to observe one-time-item impact.
| Period | Item | Category | After-tax impact | Confidence |
|---|---|---|---|---|
| 2025/11/01 | Restructuring charges | Restructuring | -89M USD | Medium |
| 2024/11/02 | Restructuring charges | Restructuring | -39M USD | Medium |
| 2023/10/28 | Restructuring charges | Restructuring | -56M USD | Medium |
| 2022/10/31 | Asset sale gain/loss | Asset sale gain/loss | -1M USD | Medium |
| 2022/10/31 | Restructuring and merger costs | Restructuring | -472K USD | Medium |
| 2022/10/31 | Special income/charges | Other | -27M USD | Medium |
| 2022/10/31 | Write-off | Impairment | -27M USD | Medium |
| 2026/01/31 | Restructuring charges | Restructuring | -1M USD | Medium |
| 2025/08/02 | Restructuring charges | Restructuring | -4M USD | Medium |
| 2025/05/03 | Restructuring charges | Restructuring | -3M USD | Medium |
| 2025/02/01 | Restructuring charges | Restructuring | -2M USD | Medium |
| 2024/07/27 | Restructuring charges | Restructuring | -35M USD | Medium |
| 2024/04/27 | Restructuring charges | Restructuring | -33M USD | Medium |
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 13
| Period | Type | Revenue | Net Income | Adjusted net income | Free Cash Flow | Diluted EPS | Adjusted EPS |
|---|---|---|---|---|---|---|---|
| 2025/11/01 | Annual | 5B USD | 123M USD | 212M USD | 665M USD | 0.85 | 1.46 |
| 2024/11/02 | Annual | 4B USD | 84M USD | 123M USD | 378M USD | 0.58 | 0.85 |
| 2023/10/28 | Annual | 4B USD | 255M USD | 311M USD | 62M USD | 1.71 | 2.09 |
| 2022/10/31 | Annual | 4B USD | 153M USD | 208M USD | -259M USD | 1 | 1.36 |
| 2021/10/31 | Annual | - | - | - | - | - | - |
Ad placement