As of 2024-12-14, the Intrinsic Value of CACI International Inc (CACI) is
644.45 USD. This CACI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 409.91 USD, the upside of CACI International Inc is
57.20%.
The range of the Intrinsic Value is 486.73 - 951.33 USD
644.45 USD
Intrinsic Value
CACI Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
486.73 - 951.33 |
644.45 |
57.2% |
| DCF (Growth 10y) |
602.69 - 1,100.28 |
772.99 |
88.6% |
| DCF (EBITDA 5y) |
592.31 - 681.76 |
632.19 |
54.2% |
| DCF (EBITDA 10y) |
689.22 - 831.25 |
753.47 |
83.8% |
| Fair Value |
233.19 - 233.19 |
233.19 |
-43.11% |
| P/E |
430.35 - 554.06 |
491.83 |
20.0% |
| EV/EBITDA |
383.33 - 442.52 |
408.22 |
-0.4% |
| EPV |
264.20 - 346.08 |
305.14 |
-25.6% |
| DDM - Stable |
166.88 - 399.50 |
283.19 |
-30.9% |
| DDM - Multi |
346.94 - 648.72 |
452.44 |
10.4% |
CACI Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
9,186.08 |
| Beta |
0.71 |
| Outstanding shares (mil) |
22.41 |
| Enterprise Value (mil) |
10,568.25 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.53% |
| Cost of Debt |
4.39% |
| WACC |
7.81% |