As of 2024-12-14, 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

	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)	197.09 - 242.40	223.60	299.3%
DCF (EBITDA 10y)	238.01 - 314.39	279.23	398.6%
Fair Value	34.96 - 34.96	34.96	-37.57%
P/E	54.54 - 111.29	77.16	37.8%
EV/EBITDA	38.15 - 109.90	62.17	11.0%
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%