US · CACI
CACI International Inc
- Sector
- Technology · Information Technology Services
- Headquarters
- Reston, VA 20190
- Website
- caci.com
Price · as of 2025-06-30
$513.29
Market cap 13.48B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $405.72 | -20.96% |
| Intrinsic Value(DCF) | $189.78 | -63.03% |
| Graham-Dodd Method(GD) | $61.64 | -87.99% |
| Graham Formula(GF) | $453.45 | -11.66% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $49.76 | $69.59 | $274.91 | $25.24 | $100.68 |
| 2012 | $54.49 | $78.01 | $7.44 | $21.97 | $82.22 |
| 2013 | $67.32 | $69.80 | $9.78 | $21.25 | $38.47 |
| 2014 | $72.35 | $105.47 | $2.29 | $0.00 | $29.28 |
| 2015 | $75.84 | $104.65 | $0.00 | $0.00 | $7.56 |
| 2016 | $98.82 | $130.34 | $0.00 | $0.00 | $121.04 |
| 2017 | $127.55 | $135.79 | $0.00 | $1.42 | $159.76 |
| 2018 | $196.15 | $175.87 | $0.00 | $40.30 | $129.90 |
| 2019 | $227.04 | $206.48 | $0.00 | $14.63 | $205.63 |
| 2020 | $226.83 | $200.71 | $139.88 | $34.42 | $286.24 |
| 2021 | $255.87 | $225.60 | $191.36 | $53.42 | $249.73 |
| 2022 | $280.64 | $252.35 | $0.00 | $35.36 | $166.10 |
| 2023 | $317.58 | $268.16 | $0.00 | $45.83 | $261.77 |
| 2024 | $466.73 | $317.11 | $0.00 | $65.36 | $407.39 |
| 2025 | $474.45 | $405.72 | $164.66 | $61.64 | $453.45 |
AI valuation
Our deep-learning model estimates CACI International Inc's (CACI) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $405.72
- Current price
- $513.29
- AI upside
- -20.96%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$189.78
-63.03% upside
Graham-Dodd
$61.64
-87.99% upside
Graham Formula
$453.45
-11.66% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| CACI | CACI International Inc | $513.29 | 13.48B | -21% | -63% | -88% | -12% | 21.12 | 2.71 | 1.22 | 14.37 | 105.59 | -4.76 | 8.86% | 8.86% | 5.79% | 13.49% | 10.16% | 6.47% | 0.86 | 4.81 | 1.47 | 1.25 | 3.37 | 2000.00% | 1264.00% | 1101.00% | 4.56% | 0.45 | 7.75% | 0.00% | 0.00% | 1.60% | 18.04 | 28.63 | 1.60 | 3.49 |
| AKAM | Akamai Technologies, Inc. | $98.39 | 14.26B | -5% | -58% | -72% | -58% | 31.41 | 2.85 | 3.37 | 14.85 | — | 12.28 | 54.72% | 14.93% | 10.74% | 9.17% | 5.06% | 4.14% | 1.39 | 20.42 | 2.29 | 2.05 | 4.46 | -612.00% | 544.00% | -1615.00% | 4.93% | 1.57 | 7.51% | 0.00% | 0.00% | 5.63% | 31.71 | 28.49 | 4.73 | 2.41 |
| AUR | Aurora Innovation, Inc. | $4.68 | 9.12B | — | -53% | — | — | -10.70 | 4.08 | 2911.75 | -8.74 | — | 5.74 | -466.67% | -30033.33% | -27200.00% | -40.65% | -100.45% | -36.42% | 0.07 | — | 11.86 | 11.50 | 0.07 | -435.00% | — | -512.00% | -7.01% | -5.23 | -68.23% | 0.00% | 0.00% | 0.00% | -8.45 | -12.44 | 2538.75 | 22.08 |
| EPAM | EPAM Systems, Inc. | $141.00 | 7.79B | +16% | -53% | -45% | +10% | 20.59 | 2.12 | 1.43 | 10.51 | — | 3.78 | 26.55% | 9.55% | 6.92% | 10.34% | 15.48% | 7.83% | 0.04 | — | 2.59 | 2.46 | -1.83 | -1429.00% | 1542.00% | 1626.00% | 7.88% | 0.67 | 24.36% | 0.00% | 0.00% | 8.89% | 12.71 | 10.81 | 1.21 | 6.30 |
| FFIV | F5, Inc. | $271.36 | 15.42B | -4% | -53% | -71% | -24% | 20.75 | 4.00 | 4.65 | 15.29 | 88.07 | 13.66 | 81.41% | 24.80% | 22.42% | 20.60% | 24.94% | 11.60% | 0.14 | — | 1.54 | 1.40 | -0.96 | 2356.00% | 966.00% | 1895.00% | 6.31% | 0.59 | 34.46% | 0.00% | 0.00% | 5.18% | 17.65 | 14.91 | 4.38 | 5.00 |
| JKHY | Jack Henry & Associates, … | $162.46 | 11.76B | -24% | -52% | -90% | -42% | 25.82 | 5.52 | 4.95 | 14.56 | 133.72 | 18.37 | 42.71% | 23.94% | 19.19% | 21.39% | 21.80% | 14.97% | 0.00 | 54.49 | 1.27 | 0.78 | -0.13 | 1931.00% | 721.00% | 1534.00% | 5.00% | 1.20 | 28.99% | 1.40% | 36.10% | 1.70% | 20.51 | 19.84 | 4.91 | 10.74 |
| QXO | QXO, Inc. | $23.95 | 16.97B | +8,177% | +3,125,568% | +1,008% | — | -1.56 | 0.01 | 0.02 | 16.87 | -0.33 | 0.18 | 22.99% | -3.58% | -4.08% | -1.22% | -3.44% | -0.86% | 0.46 | -5.14 | 3.58 | 2.56 | 15.82 | 47273.00% | 1193066.00% | 11609.00% | 130.39% | 0.17 | 3.10% | 74.59% | -116.20% | 74.59% | -9.20 | 12.31 | 0.33 | 0.66 |
| SAIL | SailPoint, Inc. | $14.10 | 7.92B | +150% | -45% | — | — | -30.39 | -1.72 | 11.14 | 222.61 | — | -0.78 | 64.52% | -21.90% | -36.66% | 10.31% | 8.27% | -4.21% | -0.19 | -1.01 | 0.89 | 0.76 | 19.58 | -7199.00% | 2316.00% | -5292.00% | -1.25% | -0.19 | 6.27% | 0.00% | 0.00% | 4.75% | -55.76 | -87.71 | 12.21 | -0.59 |
| SNX | TD SYNNEX Corporation | $156.81 | 12.66B | -18% | -50% | -51% | -5% | 17.00 | 1.67 | 0.23 | 8.89 | 67.58 | 24.42 | 6.99% | 2.28% | 1.32% | 10.04% | 10.35% | 2.57% | 0.55 | 3.99 | 1.21 | 0.72 | 1.19 | 2516.00% | 694.00% | 3326.00% | 9.87% | 0.07 | 12.92% | 1.04% | 17.70% | 10.28% | 11.42 | 11.69 | 0.26 | 2.58 |
| SWKS | Skyworks Solutions, Inc. | $59.58 | 8.96B | -1% | -50% | — | -69% | 21.42 | 1.77 | 2.50 | 9.88 | — | 3.69 | 41.16% | 12.23% | 11.67% | 7.89% | 7.84% | 5.89% | 0.21 | 18.45 | 2.33 | 1.49 | 0.04 | -1653.00% | -218.00% | -3369.00% | 10.82% | 0.98 | 19.13% | 4.23% | 90.70% | 4.67% | 20.09 | 9.09 | 2.46 | 4.83 |
| ZBRA | Zebra Technologies Corpor… | $223.96 | 11.35B | +9% | -57% | -92% | -40% | 27.16 | 3.17 | 2.11 | 14.29 | — | -5.84 | 45.94% | 14.83% | 7.77% | 11.68% | 10.57% | 5.09% | 0.78 | 7.41 | 0.97 | 0.52 | 2.73 | -1965.00% | 833.00% | -1289.00% | 7.30% | 0.50 | 14.67% | 0.00% | 0.00% | 5.16% | 17.59 | 16.93 | 2.61 | 3.20 |
About CACI International Inc
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.
- CEO
- John S. Mengucci
- Employees
- 25K
- Beta
- 0.60
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($189.78 ÷ $513.29) − 1 = -63.03% (DCF, example).