Cross Country Healthcare, Inc.

Cross Country Healthcare, Inc.

CCRNยทNASDAQ

$13.12

+0.23%
HealthcareMedical - Care Facilities

Cross Country Healthcare, Inc. provides talent management and other consultative services for healthcare clients in the United States. The company operates in two segments, Nurse and Allied Staffing and Physician Staffing. The Nurse and Allied Staffing segment offers traditional staffing, including temporary and permanent placement of travel nurses and allied professionals, local nurses, and allied staffing; staffing solutions for registered nurses, licensed practical nurses, certified nurse assistants, practitioners, pharmacists, and other allied professionals on per diem and short-term assignments; and clinical and non-clinical professionals on long-term contract assignments, as well as workforce solutions, including MSP, RPO, and consulting services. It also provides retained search services for healthcare professionals, as well as contingent search and recruitment process outsourcing services. This segment serves public and private acute care and non-acute care hospitals, government facilities, local and national healthcare plans, managed care providers, public and charter schools, outpatient clinics, ambulatory care facilities, physician practice groups, and other healthcare providers under the Cross Country brand. The Physician Staffing segment provides physicians in various specialties, certified registered nurse anesthetists, nurse practitioners, and physician assistants under the Cross Country Locums brand as independent contractors on temporary assignments at various healthcare facilities, such as acute and non-acute care facilities, medical group practices, government facilities, and managed care organizations. The company was founded in 1986 and is headquartered in Boca Raton, Florida.

At a Glance

Live Snapshot
Market Cap$424.21M
EPS-2.9300
P/E Ratio-4.48
Earnings Date08/05/2026
Cross Country Healthcare, Inc.

Cross Country Healthcare, Inc. Fair Value Envelope

CCRN ยท NASDAQ

Our analysis suggests that CCRN has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $13.12, this represents a potential HIDDEN relative to our calculated worth for Cross Country Healthcare, Inc..

Intrinsic Value
Current Price: $13.12

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$40.5M
+ Cash & Equivalents$108.7M
Firm Value$149.3M
- Debt$2.3M
Equity Value$146.9M
/ Shares Outstanding32,761,995B
DCF Value$4
OVERVALUED BY 66%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$24.1M
$12.1M
$6.0M
$3.0M
$1.5M
$753.9K
$377.0K
$188.5K
$94.2K
$47.1K
Maintenance CapEx
-$816.1K
-$408.1K
-$204.0K
-$102.0K
-$51.0K
-$25.5K
-$12.8K
-$6.4K
-$3.2K
-$1.6K
Owner Earnings
$23.3M
$11.7M
$5.8M
$2.9M
$1.5M
$728.4K
$364.2K
$182.1K
$91.1K
$45.5K
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$21.6M
$10.0M
$4.6M
$2.1M
$991.5K
$459.0K
$212.5K
$98.4K
$45.5K
$21.1K
Terminal Value represents 0.9% of Enterprise Value