Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
CACI INTERNATIONAL INC /DE/
Bear Case (25th pct.)
-42.3% vs price
Base Case (Median)
-23.3% vs price
Bull Case (75th pct.)
2.1% vs price
◇ = Current price | | Bear | Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $699.18 | 13.7% | High (40%) |
| PE Comparable | $619.59 | 0.7% | Medium (25%) |
| Growth Trajectory DCF | $636.67 | 3.5% | Medium (20%) |
| Graham Number | $331.58 | -46.1% | Low (10%) |
| EV/EBITDA | $216.69 | -64.8% | Medium (20%) |
| EV/FCF | $471.71 | -23.3% | Medium (20%) |
| Earnings Power Value | $377.78 | -38.6% | Medium (50%) |
Based on 7 out of 7 methods, CACI appears fairly valued at the current price of $615.04. The base case fair value of $471.71 implies 23.3% 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.