FMP

FMP

Enter

CACI - CACI International I...

photo-url-https://images.financialmodelingprep.com/symbol/CACI.png

CACI International Inc

CACI

NYSE

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.

463.15 USD

-0.025 (-0.0054%)

Free Cash Flow

Year

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

Revenue

5.72B

6.04B

6.2B

6.7B

7.66B

8.25B

8.88B

9.56B

10.29B

11.08B

Revenue %

-

5.67

2.63

8.05

14.28

7.66

7.66

7.66

7.66

Operating Cash Flow

518.71M

592.22M

745.55M

388.06M

497.33M

711.96M

766.48M

825.18M

888.36M

956.39M

Operating Cash Flow %

9.07

9.8

12.02

5.79

6.49

8.63

8.63

8.63

8.63

Cap Ex

-72.3M

-73.13M

-74.56M

-63.72M

-63.69M

-90.02M

-96.91M

-104.33M

-112.32M

-120.92M

Cap Ex %

-1.26

-1.21

-1.2

-0.95

-0.83

-1.09

-1.09

-1.09

-1.09

Free Cash Flow

446.4M

519.09M

670.99M

324.34M

433.64M

621.94M

669.57M

720.84M

776.04M

835.47M

Weighted Average Cost Of Capital

Price

463.15

Beta

Diluted Shares Outstanding

22.57M

Costof Debt

5.47

Tax Rate

After Tax Cost Of Debt

4.22

Risk Free Rate

Market Risk Premium

Cost Of Equity

Total Debt

1.92B

Total Equity

10.45B

Total Capital

12.37B

Debt Weighting

15.51

Equity Weighting

84.49

Wacc

7.14

Build Up Free Cash Flow

Year

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

Revenue

5.72B

6.04B

6.2B

6.7B

7.66B

8.25B

8.88B

9.56B

10.29B

11.08B

Operating Cash Flow

518.71M

592.22M

745.55M

388.06M

497.33M

711.96M

766.48M

825.18M

888.36M

956.39M

Cap Ex

-72.3M

-73.13M

-74.56M

-63.72M

-63.69M

-90.02M

-96.91M

-104.33M

-112.32M

-120.92M

Free Cash Flow

446.4M

519.09M

670.99M

324.34M

433.64M

621.94M

669.57M

720.84M

776.04M

835.47M

Wacc

7.14

7.14

7.14

7.14

7.14

Pv Lfcf

580.51M

583.33M

586.17M

589.01M

591.87M

Sum Pv Lfcf

2.93B

Terminal Value

Growth In Perpetuity Method

Long Term Growth Rate

Wacc

7.14

Free Cash Flow T1

860.53M

Terminal Value

20.8B

Present Terminal Value

14.74B

Intrinsic Value

Enterprise Value

17.67B

Net Debt

1.78B

Equity Value

15.88B

Diluted Shares Outstanding

22.57M

Equity Value Per Share

703.57

Projected DCF

703.57 0.342%

DCF Levered

Download Excel

FMP

FMP

Financial Modeling Prep API provides real time stock price, company financial statements, major index prices, stock historical data, forex real time rate and cryptocurrencies. Financial Modeling Prep stock price API is in real time, the company reports can be found in quarter or annual format, and goes back 30 years in history.
twitterlinkedin
2017-2025 © Financial Modeling Prep