CACI International Inc
Bear Case (25th pct.)
-29.9% vs price
Base Case (Median)
-11.4% vs price
Bull Case (75th pct.)
27.5% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $1043.32 | 60.7% | High (40%) |
| PE Comparable | $612.44 | -5.7% | Medium (25%) |
| Growth Trajectory DCF | $575.08 | -11.4% | Medium (20%) |
| Graham Number | $331.58 | -48.9% | Low (10%) |
| EV/EBITDA | $532.03 | -18.1% | Medium (20%) |
| EV/FCF | $1158.15 | 78.4% | Medium (20%) |
| Earnings Power Value | $377.78 | -41.8% | Medium (50%) |
Based on 7 out of 8 methods, CACI appears fairly valued at the current price of $649.34. The base case fair value of $575.08 implies 11.4% downside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.