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 $632.08 per share. The share price was $647.57 on November 10, 2026, 2% above 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% | $315.42 | -51% |
| Base | 9.5% | 9.0% | $632.08 | -2% |
| Bull | 14.5% | 8.0% | $1,263.34 | +95% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $870.26 | $943.55 | $1,033.12 | $1,145.09 | $1,289.04 |
| 8.0% | $692.08 | $739.61 | $795.77 | $863.18 | $945.55 |
| 9.0% | $562.09 | $594.58 | $632.08 | $675.82 | $727.52 |
| 10.0% | $463.23 | $486.34 | $512.53 | $542.46 | $576.99 |
| 11.0% | $385.64 | $402.58 | $421.51 | $442.81 | $466.95 |
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