CACI International Inc
NYSE:CACI

Watchlist Manager
CACI International Inc Logo
CACI International Inc
NYSE:CACI
Watchlist
Price: 432.27 USD 1.61% Market Closed
Market Cap: 9.5B USD

Relative Value

The Relative Value of one CACI stock under the Base Case scenario is 586 USD. Compared to the current market price of 432.27 USD, CACI International Inc is Undervalued by 26%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

CACI Relative Value
Base Case
586 USD
Undervaluation 26%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
33
vs Industry
51
Median 3Y
1.1
Median 5Y
1.1
Industry
1.3
Forward
1.1
vs History
31
vs Industry
36
Median 3Y
19.4
Median 5Y
18.5
Industry
19.2
Forward
17.2
vs History
36
vs Industry
29
Median 3Y
17.7
Median 5Y
11.5
Industry
13
vs History
90
vs Industry
55
Median 3Y
19.8
Median 5Y
13.4
Industry
18.6
vs History
17
vs Industry
46
Median 3Y
2.3
Median 5Y
2.3
Industry
2.4
vs History
14
vs Industry
40
Median 3Y
1.4
Median 5Y
1.3
Industry
1.4
Forward
1.4
vs History
15
vs Industry
34
Median 3Y
4
Median 5Y
3.9
Industry
3.4
vs History
44
vs Industry
28
Median 3Y
13.1
Median 5Y
12.8
Industry
10.2
Forward
12.5
vs History
50
vs Industry
31
Median 3Y
16.5
Median 5Y
16
Industry
13.5
Forward
15.7
vs History
31
vs Industry
18
Median 3Y
22.2
Median 5Y
14.9
Industry
12.4
vs History
34
vs Industry
17
Median 3Y
25.5
Median 5Y
17
Industry
14.9
vs History
20
vs Industry
52
Median 3Y
1.4
Median 5Y
1.4
Industry
1.7

Multiples Across Competitors

CACI Competitors Multiples
CACI International Inc Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
US
CACI International Inc
NYSE:CACI
9.5B USD 1.1 19.9 13.1 16
UK
Relx PLC
LSE:REL
73.8B GBP 7.8 38.2 21.9 28
CA
Thomson Reuters Corp
TSX:TRI
120.2B CAD 12.1 40.7 29.9 41.8
IE
Experian PLC
LSE:EXPN
34.8B GBP 6.3 40.5 164.1 230.6
US
Verisk Analytics Inc
NASDAQ:VRSK
44.9B USD 15.3 46.2 29.5 36.8
UK
IHS Markit Ltd
F:0M3
37.9B EUR 9.3 36 26.6 39.7
NL
Wolters Kluwer NV
AEX:WKL
36.6B EUR 6.2 33.9 20.5 27.3
US
CoStar Group Inc
NASDAQ:CSGP
33.1B USD 11.8 282.5 181.9 6 280.2
US
Equifax Inc
NYSE:EFX
33.1B USD 5.8 54 21.3 35.3
MY
My EG Services Bhd
KLSE:MYEG
86.9B MYR 80.1 118.5 106 113.2
CH
SGS SA
SIX:SGSN
16B CHF 2.4 27.6 13 19.8
P/E Multiple
Earnings Growth PEG
US
CACI International Inc
NYSE:CACI
Average P/E: 67.1
19.9
16%
1.2
UK
Relx PLC
LSE:REL
38.2
16%
2.4
CA
Thomson Reuters Corp
TSX:TRI
40.7
1%
40.7
IE
Experian PLC
LSE:EXPN
40.5
22%
1.8
US
Verisk Analytics Inc
NASDAQ:VRSK
46.2
10%
4.6
UK
I
IHS Markit Ltd
F:0M3
36
N/A N/A
NL
Wolters Kluwer NV
AEX:WKL
33.9
10%
3.4
US
CoStar Group Inc
NASDAQ:CSGP
282.5
77%
3.7
US
Equifax Inc
NYSE:EFX
54
36%
1.5
MY
M
My EG Services Bhd
KLSE:MYEG
118.5
8%
14.8
CH
SGS SA
SIX:SGSN
27.6
15%
1.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
CACI International Inc
NYSE:CACI
Average EV/EBITDA: 57.1
13.1
13%
1
UK
Relx PLC
LSE:REL
21.9
9%
2.4
CA
Thomson Reuters Corp
TSX:TRI
29.9
7%
4.3
IE
Experian PLC
LSE:EXPN
164.1
11%
14.9
US
Verisk Analytics Inc
NASDAQ:VRSK
29.5
9%
3.3
UK
I
IHS Markit Ltd
F:0M3
26.6
N/A N/A
NL
Wolters Kluwer NV
AEX:WKL
20.5
8%
2.6
US
CoStar Group Inc
NASDAQ:CSGP
181.9
90%
2
US
Equifax Inc
NYSE:EFX
21.3
15%
1.4
MY
M
My EG Services Bhd
KLSE:MYEG
106
10%
10.6
CH
SGS SA
SIX:SGSN
13
10%
1.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
CACI International Inc
NYSE:CACI
Average EV/EBIT: 624.4
16
12%
1.3
UK
Relx PLC
LSE:REL
28
13%
2.2
CA
Thomson Reuters Corp
TSX:TRI
41.8
9%
4.6
IE
Experian PLC
LSE:EXPN
230.6
16%
14.4
US
Verisk Analytics Inc
NASDAQ:VRSK
36.8
10%
3.7
UK
I
IHS Markit Ltd
F:0M3
39.7
N/A N/A
NL
Wolters Kluwer NV
AEX:WKL
27.3
10%
2.7
US
CoStar Group Inc
NASDAQ:CSGP
6 280.2
454%
13.8
US
Equifax Inc
NYSE:EFX
35.3
24%
1.5
MY
M
My EG Services Bhd
KLSE:MYEG
113.2
6%
18.9
CH
SGS SA
SIX:SGSN
19.8
13%
1.5