CACI
CACI International Inc
Price:  
441.22 
USD
Volume:  
223,053.00
United States | Professional Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CACI Intrinsic Value

33.60 %
Upside

What is the intrinsic value of CACI?

As of 2025-06-12, the Intrinsic Value of CACI International Inc (CACI) is 589.53 USD. This CACI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 441.22 USD, the upside of CACI International Inc is 33.60%.

The range of the Intrinsic Value is 420.50 - 933.07 USD

Is CACI undervalued or overvalued?

Based on its market price of 441.22 USD and our intrinsic valuation, CACI International Inc (CACI) is undervalued by 33.60%.

441.22 USD
Stock Price
589.53 USD
Intrinsic Value
Intrinsic Value Details

CACI Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 420.50 - 933.07 589.53 33.6%
DCF (Growth 10y) 549.51 - 1,114.22 737.16 67.1%
DCF (EBITDA 5y) 471.56 - 582.68 524.48 18.9%
DCF (EBITDA 10y) 598.75 - 769.79 678.56 53.8%
Fair Value 249.46 - 249.46 249.46 -43.46%
P/E 415.29 - 475.98 433.70 -1.7%
EV/EBITDA 328.74 - 412.25 369.43 -16.3%
EPV 200.97 - 294.56 247.77 -43.8%
DDM - Stable 180.15 - 450.49 315.32 -28.5%
DDM - Multi 357.19 - 693.56 471.46 6.9%

CACI Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 9,702.43
Beta 0.20
Outstanding shares (mil) 21.99
Enterprise Value (mil) 12,590.69
Market risk premium 4.60%
Cost of Equity 8.38%
Cost of Debt 4.47%
WACC 7.72%