CACI
CACI International Inc
Price:  
425.72 
USD
Volume:  
71,385.00
United States | Professional Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CACI Intrinsic Value

%
Upside

As of 2024-05-24, the Intrinsic Value of CACI International Inc (CACI) is 418.05 USD. This CACI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 425.72 USD, the upside of CACI International Inc is %.

The range of the Intrinsic Value is 291.81 - 705.91 USD

425.72 USD
Stock Price
418.05 USD
Intrinsic Value
Intrinsic Value Details

CACI Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 291.81 - 705.91 418.05 -1.8%
DCF (Growth 10y) 338.28 - 748.17 464.19 9.0%
DCF (EBITDA 5y) 326.84 - 482.90 404.57 -5.0%
DCF (EBITDA 10y) 372.90 - 552.88 459.16 7.9%
Fair Value 128.90 - 128.90 128.90 -69.72%
P/E 391.06 - 553.75 456.33 7.2%
EV/EBITDA 302.16 - 454.85 384.68 -9.6%
EPV 231.13 - 309.83 270.48 -36.5%
DDM - Stable 161.45 - 433.72 297.58 -30.1%
DDM - Multi 227.62 - 473.03 307.09 -27.9%

CACI Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 9,493.56
Beta 0.72
Outstanding shares (mil) 22.30
Enterprise Value (mil) 11,026.73
Market risk premium 4.60%
Cost of Equity 8.65%
Cost of Debt 4.62%
WACC 7.90%