As of 2025-05-15, 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%.
The range of the Intrinsic Value is (9.98) - 635.71 USD
Based on its market price of 56.00 USD and our intrinsic valuation, CAI International Inc (CAI) is undervalued by 26.30%.
| 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) | 178.71 - 238.50 | 204.67 | 265.5% |
| DCF (EBITDA 10y) | 218.86 - 310.03 | 258.80 | 362.1% |
| Fair Value | 34.96 - 34.96 | 34.96 | -37.57% |
| P/E | 60.60 - 92.45 | 73.81 | 31.8% |
| EV/EBITDA | 28.26 - 90.85 | 57.23 | 2.2% |
| 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% |