The Discounted Cash Flow (DCF) valuation of CAI International Inc (CAI) is 70.73 USD. With the latest stock price at 56.00 USD, the upside of CAI International Inc based on DCF is 26.3%.
| Range | Selected | |
| WACC / Discount Rate | 5.1% - 6.6% | 5.8% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | (9.98) - 635.71 | 70.73 |
| Upside | -117.8% - 1035.2% | 26.3% |