The Discounted Cash Flow (DCF) valuation of CRA International Inc (CRAI) is 259.43 USD. With the latest stock price at 164.07 USD, the upside of CRA International Inc based on DCF is 58.1%.
Based on the latest price of 164.07 USD and our DCF valuation, CRA International Inc (CRAI) is a buy. buying CRAI stocks now will result in a potential gain of 58.1%.
| Range | Selected | |
| WACC / Discount Rate | 7.3% - 9.6% | 8.4% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 190.52 - 417.20 | 259.43 |
| Upside | 16.1% - 154.3% | 58.1% |