CACI International Inc

CACI International Inc

CACIยทNYSE

$528.07

+0.62%
TechnologyInformation Technology Services

CACI International Inc, together with its subsidiaries, provides expertise and technology to enterprise and mission customers in support of national security missions and government modernization/transformation in the intelligence, defense, and federal civilian sectors. It operates in two segments, Domestic Operations and International Operations. The Domestic Operations segment offers information solutions and services to the U.S. federal government agencies and commercial enterprises in the areas, such as digital solutions, C4ISR, cyber and space, engineering services, enterprise IT, and mission support. The International Operations segment provides a range of IT services, proprietary data, and software products to the commercial and government customers in the United Kingdom, continental Europe, and internationally. The company designs, implements, protects, and manages secure enterprise IT solutions. It also offers software-defined, full-spectrum cyber, electronic warfare, and counter-unmanned aircraft system solutions; and platform integration and modernization and sustainment, as well as system engineering, naval architecture, training and simulation, and logistics engineering. In addition, the company provides enterprise cloud solutions for classified and unclassified networks; and intelligence support that ensures continuous advances in collection, analysis, and dissemination to optimize decision-making. CACI International Inc was founded in 1962 and is headquartered in Reston, Virginia.

At a Glance

Live Snapshot
Market Cap$11.67B
EPS22.4700
P/E Ratio23.50
Earnings Date08/05/2026
CACI International Inc

CACI International Inc Fair Value Envelope

CACI ยท NYSE

Our analysis suggests that CACI has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $528.07, this represents a potential HIDDEN relative to our calculated worth for CACI International Inc.

Intrinsic Value
Current Price: $528.07

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$18.2B
+ Cash & Equivalents$106.2M
Firm Value$18.3B
- Debt$3.3B
Equity Value$15.0B
/ Shares Outstanding22,078,353B
DCF Value$677
UNDERVALUED BY 28%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$607.3M
$674.1M
$748.4M
$830.8M
$922.3M
$1.0B
$1.1B
$1.3B
$1.4B
$1.6B
Maintenance CapEx
-$14.6M
-$16.2M
-$18.0M
-$19.9M
-$22.1M
-$24.6M
-$27.3M
-$30.3M
-$33.6M
-$37.3M
Owner Earnings
$592.7M
$658.0M
$730.4M
$810.9M
$900.2M
$999.3M
$1.1B
$1.2B
$1.4B
$1.5B
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$548.8M
$564.1M
$579.8M
$596.0M
$612.7M
$629.8M
$647.3M
$665.4M
$684.0M
$703.0M
Terminal Value represents 65.7% of Enterprise Value