CRA International, Inc.

CRA International, Inc.

CRAIยทNASDAQ

$141.55

-1.6%
IndustrialsConsulting Services

CRA International, Inc., together with its subsidiaries, provides economic, financial, and management consulting services in the United States, the United Kingdom, and internationally. It advises clients on economic and financial matters pertaining to litigation and regulatory proceedings; and guides corporations through business strategy and performance-related issues. The company also offers consulting services, including research and analysis, expert testimony, and support in litigation and regulatory proceedings in the areas of finance, accounting, economics, insurance, and forensic accounting and investigations to corporate clients and attorneys. In addition, it offers management consulting services comprising strategy development, performance improvement, corporate strategy and portfolio analysis, estimation of market demand, new product pricing strategies, valuation of intellectual property and other assets, assessment of competitors' actions, and analysis of new sources of supply. The company serves various industries, including communications and media; consumer, health, and wellness products; energy; entertainment and leisure; financial services; healthcare; life sciences; manufacturing and industries; natural resources; retail and distribution; technology; and transportation. CRA International, Inc. was incorporated in 1965 and is headquartered in Boston, Massachusetts.

At a Glance

Live Snapshot
Market Cap$914.84M
EPS8.2300
P/E Ratio17.20
Earnings Date07/30/2026
CRA International, Inc.

CRA International, Inc. Fair Value Envelope

CRAI ยท NASDAQ

Our analysis suggests that CRAI has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $141.55, this represents a potential HIDDEN relative to our calculated worth for CRA International, Inc..

Intrinsic Value
Current Price: $141.55

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$23.8M
+ Cash & Equivalents$18.2M
Firm Value$42.0M
- Debt$127.2M
Equity Value-$85.2M
/ Shares Outstanding6,562,262B
DCF Value-$13
OVERVALUED BY 109%

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
$12.6M
$7.0M
$3.9M
$2.2M
$1.2M
$694.6K
$389.2K
$218.1K
$122.2K
$68.5K
Maintenance CapEx
-$433.5K
-$242.9K
-$136.1K
-$76.3K
-$42.8K
-$24.0K
-$13.4K
-$7.5K
-$4.2K
-$2.4K
Owner Earnings
$12.1M
$6.8M
$3.8M
$2.1M
$1.2M
$670.6K
$375.8K
$210.6K
$118.0K
$66.1K
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$11.2M
$5.8M
$3.0M
$1.6M
$814.4K
$422.6K
$219.3K
$113.8K
$59.0K
$30.6K
Terminal Value represents 2.2% of Enterprise Value