CRAI
CRA International Inc
Price:  
173.15 
USD
Volume:  
58,869.00
United States | Professional Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CRAI Intrinsic Value

%
Upside

As of 2024-06-17, the Intrinsic Value of CRA International Inc (CRAI) is 200.44 USD. This CRAI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 173.15 USD, the upside of CRA International Inc is %.

The range of the Intrinsic Value is 147.35 - 319.83 USD

173.15 USD
Stock Price
200.44 USD
Intrinsic Value
Intrinsic Value Details

CRAI Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 147.35 - 319.83 200.44 15.8%
DCF (Growth 10y) 196.38 - 402.73 260.27 50.3%
DCF (EBITDA 5y) 134.08 - 182.12 162.47 -6.2%
DCF (EBITDA 10y) 182.37 - 248.08 218.96 26.5%
Fair Value 91.72 - 91.72 91.72 -47.03%
P/E 154.63 - 174.12 163.65 -5.5%
EV/EBITDA 83.35 - 169.43 131.66 -24.0%
EPV 106.13 - 133.65 119.89 -30.8%
DDM - Stable 44.23 - 112.79 78.51 -54.7%
DDM - Multi 85.25 - 168.19 113.07 -34.7%

CRAI Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,198.20
Beta 0.25
Outstanding shares (mil) 6.92
Enterprise Value (mil) 1,231.08
Market risk premium 4.60%
Cost of Equity 9.44%
Cost of Debt 4.62%
WACC 6.44%