CACI International Inc

AI-generated fair value estimate for this company.

Method: 10-year unlevered FCF DCF: $620M normalized FCF base (below the FY2026 $780.1M figure, which included an unusually large working-capital/OCF jump); 9% FCF growth years 1-5; 5% years 6-10; 9% discount rate; 3% terminal growth; -$5,192M net debt (post debt-funded M&A); 22.10M shares outstanding.

Reasoning: CACI is a capital-light, highly cash-generative government/defense IT services contractor with a large multi-year backlog supporting durable double-digit growth, which fits a standard FCF DCF well, though a normalized FCF base and explicit net-debt deduction are used to account for its recent debt-funded acquisition activity.