CRAI
CRA International Inc
Price:  
202.84 
USD
Volume:  
361,078.00
United States | Professional Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CRAI Intrinsic Value

42.40 %
Upside

What is the intrinsic value of CRAI?

As of 2025-07-15, the Intrinsic Value of CRA International Inc (CRAI) is 288.84 USD. This CRAI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 202.84 USD, the upside of CRA International Inc is 42.40%.

The range of the Intrinsic Value is 202.17 - 519.08 USD

Is CRAI undervalued or overvalued?

Based on its market price of 202.84 USD and our intrinsic valuation, CRA International Inc (CRAI) is undervalued by 42.40%.

202.84 USD
Stock Price
288.84 USD
Intrinsic Value
Intrinsic Value Details

CRAI Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 202.17 - 519.08 288.84 42.4%
DCF (Growth 10y) 269.97 - 651.53 374.84 84.8%
DCF (EBITDA 5y) 172.34 - 219.56 187.52 -7.6%
DCF (EBITDA 10y) 228.99 - 294.13 251.78 24.1%
Fair Value 153.59 - 153.59 153.59 -24.28%
P/E 151.65 - 202.15 176.32 -13.1%
EV/EBITDA 105.73 - 188.64 134.69 -33.6%
EPV 100.60 - 122.81 111.70 -44.9%
DDM - Stable 53.24 - 129.28 91.26 -55.0%
DDM - Multi 101.64 - 189.54 132.11 -34.9%

CRAI Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,381.34
Beta 1.05
Outstanding shares (mil) 6.81
Enterprise Value (mil) 1,440.74
Market risk premium 4.60%
Cost of Equity 11.02%
Cost of Debt 4.48%
WACC 7.16%