investorscraft@gmail.com

Intrinsic ValueCACI International Inc (CACI)

Previous Close$495.96
Intrinsic Value
Upside potential
Previous Close
$495.96

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

CACI International Inc operates as a leading provider of expertise and technology solutions to U.S. federal government agencies, primarily in defense, intelligence, and homeland security sectors. The company specializes in advanced IT services, cybersecurity, cloud computing, and mission support, leveraging its deep domain knowledge to deliver mission-critical solutions. CACI’s revenue model is driven by long-term government contracts, often structured as cost-plus, fixed-price, or time-and-materials agreements, ensuring stable cash flows. The firm competes in a highly specialized market, differentiated by its technical expertise, security clearances, and ability to integrate complex systems. Its positioning as a trusted partner to federal agencies allows it to secure high-value contracts, particularly in classified and sensitive programs. The company’s focus on innovation, such as AI and data analytics, further strengthens its competitive edge in a sector where technological superiority is paramount.

Revenue Profitability And Efficiency

CACI reported $7.66 billion in revenue for FY 2024, with net income of $419.9 million, reflecting a net margin of approximately 5.5%. Diluted EPS stood at $18.60, demonstrating steady profitability. Operating cash flow was $497.3 million, though capital expenditures of $63.7 million reduced free cash flow. The company’s efficiency metrics suggest disciplined cost management, typical of government contractors with structured pricing models.

Earnings Power And Capital Efficiency

The company’s earnings power is underpinned by its high-value government contracts, which provide recurring revenue streams. CACI’s capital efficiency is evident in its ability to generate substantial operating cash flow relative to its capital expenditures. The absence of dividends suggests reinvestment in growth initiatives, such as acquisitions or R&D, to sustain its competitive positioning in the federal IT and defense markets.

Balance Sheet And Financial Health

CACI’s balance sheet shows $134.0 million in cash and equivalents against $1.92 billion in total debt, indicating moderate leverage. The debt level is manageable given the company’s stable cash flows from government contracts. The firm’s financial health appears robust, with sufficient liquidity to meet obligations and invest in strategic opportunities, though further debt reduction could improve flexibility.

Growth Trends And Dividend Policy

Growth is driven by federal budget allocations to defense and IT modernization, with CACI well-positioned to capitalize on these trends. The company does not pay dividends, opting instead to reinvest in organic growth and strategic acquisitions. This aligns with its focus on expanding capabilities and securing larger, multi-year contracts in high-priority government sectors.

Valuation And Market Expectations

CACI’s valuation reflects its status as a reliable government contractor with predictable earnings. The market likely prices in continued demand for its services, given sustained defense spending and cybersecurity needs. Investors may weigh its growth potential against sector-specific risks, such as budget fluctuations or contract recompetitions.

Strategic Advantages And Outlook

CACI’s strategic advantages include its entrenched relationships with federal agencies, technical expertise, and ability to execute complex projects. The outlook remains positive, supported by strong demand for national security and IT modernization solutions. However, reliance on government funding cycles necessitates prudent risk management to navigate potential budgetary or political uncertainties.

Sources

Company filings (10-K), CIK 0000016058

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount