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