Is CAI undervalued or overvalued?
As of 2025-03-24, the Intrinsic Value of CAI International Inc (CAI) is 70.73 USD. This CAI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 56.00 USD, the upside of CAI International Inc is 26.30%. This means that CAI is undervalued by 26.30%.
The range of the Intrinsic Value is (9.98) - 635.71 USD
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (9.98) - 635.71 | 70.73 | 26.3% |
| DCF (Growth 10y) | 44.52 - 935.16 | 156.27 | 179.1% |
| DCF (EBITDA 5y) | 187.90 - 238.50 | 212.56 | 279.6% |
| DCF (EBITDA 10y) | 228.44 - 310.03 | 267.31 | 377.3% |
| Fair Value | 34.96 - 34.96 | 34.96 | -37.57% |
| P/E | 64.81 - 116.68 | 87.02 | 55.4% |
| EV/EBITDA | 33.21 - 95.25 | 65.70 | 17.3% |
| EPV | (194.88) - (214.97) | (204.92) | -465.9% |
| DDM - Stable | 84.65 - 293.55 | 189.10 | 237.7% |
| DDM - Multi | 54.52 - 145.72 | 79.19 | 41.4% |
| Market Cap (mil) | 983.36 |
| Beta | 1.38 |
| Outstanding shares (mil) | 17.56 |
| Enterprise Value (mil) | 3,195.96 |
| Market risk premium | 4.24% |
| Cost of Equity | 9.05% |
| Cost of Debt | 4.44% |
| WACC | 5.82% |