What is Caci International Inc worth?
With the base-case assumptions below, a discounted cash flow model on Caci International Inc's reported free cash flow gives $625.17 per share. The share price was $618.32 on September 25, 2026, 1% below that value.
Inputs from the filings
Three sets of assumptions
| Case | Growth yrs 1-5 | Discount rate | Value per share | Value vs price |
|---|---|---|---|---|
| Bear | 4.5% | 10.0% | $308.52 | -50% |
| Base | 9.5% | 9.0% | $625.17 | +1% |
| Bull | 14.5% | 8.0% | $1,256.44 | +103% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $863.36 | $936.64 | $1,026.22 | $1,138.18 | $1,282.14 |
| 8.0% | $685.18 | $732.70 | $788.87 | $856.27 | $938.65 |
| 9.0% | $555.19 | $587.68 | $625.17 | $668.92 | $720.61 |
| 10.0% | $456.33 | $479.43 | $505.62 | $535.55 | $570.09 |
| 11.0% | $378.73 | $395.67 | $414.61 | $435.91 | $460.05 |
Where the presets come from
Base: years 1 to 5 grow at Caci International Inc's revenue growth rate over the last 5 fiscal years (9.6% a year), held between -5% and 15%. Years 6 to 10 grow halfway between that and the long-run rate of 2.5%. Future cash is discounted at 9% a year.
Bear: 5 points less growth, 2% long-run growth, 10% discount rate. Bull: 5 points more growth (at most 25%), 3% long-run growth, 8% discount rate.
Value per share = (present value of 10 years of free cash flow + present value of everything after + cash - debt) / diluted shares.
This is a model run on assumptions, not a recommendation or a price target. Small changes in the discount rate or growth move the result a lot, as the table above shows. Change them yourself in the calculator.
Adjust the assumptions
Move the sliders for growth, long-run growth and discount rate, or switch to average free cash flow, and see the value per share change.
Adjust the assumptions