CACI INTERNATIONAL INC /DE/ (CACI)
Services-Computer Integrated Systems Design · Technology · $9.9B
Intrinsic Value (Consensus)
$483.23
Current Price
$446.40
Margin of Safety
+8.3%
8.3% Below Intrinsic Value
Value: $483
Price: $446
Valuation Model Estimates
Current Price: $446.40
DCF (Discounted Cash Flow)
$987.01
Graham Number
$282.80
Earnings Power Value
$216.70
Relative Value (P/E)
$446.40
Dividend Discount Model
Not applicable
—
Consensus Value
$483.23
Model Assumptions
Discount Rate
10.3%
Growth Rate
20.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Key Financials
- EPS (TTM)
- $22.32
- EPS (Forward)
- $26.78
- Book Value
- $159.25
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- 14.2%
- Debt/Equity
- 83%
- Revenue Growth
- 12.6%
- Earnings Growth
- 20.0%
- Dividend Yield
- N/A
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance