As of 2025-07-06, the Intrinsic Value of Crawford United Corp (CRAWA) is 55.76 USD. This CRAWA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 48.50 USD, the upside of Crawford United Corp is 15.00%.
The range of the Intrinsic Value is 43.64 - 76.84 USD
Based on its market price of 48.50 USD and our intrinsic valuation, Crawford United Corp (CRAWA) is undervalued by 15.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 43.64 - 76.84 | 55.76 | 15.0% |
| DCF (Growth 10y) | 53.72 - 93.80 | 68.40 | 41.0% |
| DCF (EBITDA 5y) | 70.63 - 105.17 | 87.29 | 80.0% |
| DCF (EBITDA 10y) | 76.75 - 121.83 | 97.31 | 100.6% |
| Fair Value | 79.18 - 79.18 | 79.18 | 63.25% |
| P/E | 49.97 - 122.01 | 74.80 | 54.2% |
| EV/EBITDA | 83.35 - 128.78 | 100.41 | 107.0% |
| EPV | 36.63 - 56.34 | 46.49 | -4.2% |
| DDM - Stable | 27.51 - 61.27 | 44.39 | -8.5% |
| DDM - Multi | 34.78 - 63.48 | 45.25 | -6.7% |
| Market Cap (mil) | 172.18 |
| Beta | 0.30 |
| Outstanding shares (mil) | 3.55 |
| Enterprise Value (mil) | 189.44 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.26% |
| Cost of Debt | 5.77% |
| WACC | 8.13% |