As of 2024-10-13, the Intrinsic Value of CRA International Inc (CRAI) is
211.12 USD. This CRAI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 189.41 USD, the upside of CRA International Inc is
11.50%.
The range of the Intrinsic Value is 156.25 - 332.19 USD
211.12 USD
Intrinsic Value
CRAI Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
156.25 - 332.19 |
211.12 |
11.5% |
| DCF (Growth 10y) |
208.59 - 418.39 |
274.37 |
44.9% |
| DCF (EBITDA 5y) |
141.27 - 197.80 |
168.80 |
-10.9% |
| DCF (EBITDA 10y) |
192.63 - 267.12 |
228.05 |
20.4% |
| Fair Value |
93.62 - 93.62 |
93.62 |
-50.58% |
| P/E |
156.03 - 182.57 |
165.05 |
-12.9% |
| EV/EBITDA |
87.73 - 192.39 |
139.40 |
-26.4% |
| EPV |
111.89 - 137.56 |
124.72 |
-34.2% |
| DDM - Stable |
46.78 - 114.35 |
80.57 |
-57.5% |
| DDM - Multi |
90.65 - 170.44 |
118.18 |
-37.6% |
CRAI Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,284.20 |
| Beta |
0.60 |
| Outstanding shares (mil) |
6.78 |
| Enterprise Value (mil) |
1,317.08 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.28% |
| Cost of Debt |
4.48% |
| WACC |
6.31% |