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

Intrinsic Alpha Methodology

Thesis Lenses

Signal ยท Driver ยท Risk

Signal

High confidence

Valuation multiple is mid-range (P/E 17.2).

Valuation inputs: P/E 17.2, earnings yield +5.8%, momentum -1.6%.

If multiples stay elevated while momentum fades, downside repricing risk rises.

Driver

High confidence

Return profile is strong (ROE +25.7%, ROIC +17.0%).

Profitability stack: net margin +7.3%, ROE +25.7%, ROIC +17.0%.

Quality deterioration often appears in margins before it shows up in headline EPS.

Risk

High confidence

Downside profile is elevated and scenario stress-testing is essential.

Risk factors: liabilities/assets +66.0%, momentum -1.6%, net margin +7.3%.

Higher leverage with weak momentum and thin margins can amplify drawdown severity.

crai

CRA International, Inc. Market vs Earnings Trajectory

CRAI ยท NASDAQ

Loading price and EPS data...

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
3Y+37.0%
5Y+162.0%
10Y+449.0%
3Y+27.0%
5Y+48.0%
10Y+131.0%
3Y+26.0%
5Y+124.0%
10Y+325.0%
3Y-11.0%
5Y-59.0%
10Y-53.0%
3Y-13.0%
5Y-51.0%
10Y-47.0%
3Y+14.0%
5Y+13.0%
10Y+94.0%
CRA International, Inc.

CRA International, Inc. Profit Bridge

CRAI ยท NASDAQ
Revenue751.58M
Cost of Goods Sold (533.43M)
Gross Profit218.16M
Operating Expenses (135.03M)
Operating Income83.12M
Interest Expense (5.36M)
Other Income/Expense-6.55M
Pretax Income76.57M
Income Tax (21.79M)
Net Income54.78M
Net Income
54.78M

Profitability Analysis

Gross Margin

29.0%

Moderate margins typical of competitive industries. Monitor for pricing pressure or rising costs.

Operating Margin

11.1%

Acceptable margins but limited operational leverage. Operating expense control is important.

Net Profit Margin

7.3%

Moderate profitability with room for improvement. Monitor interest expenses and tax efficiency.

Effective Tax Rate

28.5%

Higher tax burden may reflect limited tax optimization or operations in high-tax jurisdictions.

Profitability Insight

Room for improvement: Moderate profitability with opportunities to enhance margins through better cost management or pricing strategy.

29.03%
Gross Profit Margin
-4%
3Y-5.0%
5Y+7.0%
10Y-3.0%
11.06%
Operating Profit Margin
7%
3Y+11.0%
5Y+62.0%
10Y+90.0%
7.29%
Net Profit Margin
7%
3Y-1.0%
5Y+51.0%
10Y+84.0%
25.65%
Return on Equity
17%
3Y+24.0%
5Y+119.0%
10Y+314.0%
8.71%
Return on Assets
7%
3Y+10.0%
5Y+99.0%
10Y+119.0%
16.99%
Return on Invested Capital
16%
3Y+36.0%
5Y+149.0%
10Y+217.0%
CRAI

CRA International, Inc. Cash Conversion Engine

CRAI ยท NASDAQ
Net Income54.68M
Depreciation & Amortization29.51M
Stock-Based Compensation5.87M
Change in Working Capital-67.33M
Others1.43M
Capital Expenditures-3.87M
Free Cash Flow18.56M

Cash Flow Quality Analysis

FCF Conversion Rate

33.9%

Weak cash conversion. Significant portion of earnings not converting to cashโ€”review working capital trends and capital intensity.

CapEx Intensity

17.2%

Asset-light business model. Low capital requirements leave more cash available for shareholders and growth investments.

FCF Growth Trend

-44.0%

Significant FCF decline raises concerns. Urgent review needed of operational performance and capital allocation.

Working Capital Impact

-$67.33M

Significant working capital drain. Growth may be consuming cash through inventory buildup or receivables extensionโ€”monitor closely.

Cash Flow Quality Insight

Deteriorating cash generation: Both declining FCF and weak conversion rate signal fundamental challenges. Investigate margin pressure, rising costs, or working capital issues.

crai

CRA International, Inc. Funding & Solvency Profile

CRAI ยท NASDAQ
Cash & Cash Equivalents32.50M
Net Receivables233.26M
Inventory0.00
Other Current Assets50.71M
Total Current Assets316 M
Property, Plant & Equipment108.41M
Goodwill & Intangible Assets99.78M
Long-Term Investments0.00
Other Non-Current Assets137.75M
Total Non-Current Assets246 M
Total Assets
662.41M

Financial Health Analysis

Current Ratio

0.83x

Warning: Liquidity concerns. Current assets may not be sufficient to cover short-term obligations.

Debt-to-Equity Ratio

2.34x

High financial leverage. Heavy reliance on debt may indicate increased financial risk and potential solvency concerns.

Working Capital

-64369000

Negative working capital indicates short-term liabilities exceed short-term assetsโ€”potential liquidity stress.

Asset Composition

48% Current

Balanced asset mix between current and non-current assets, typical of many stable businesses.

Financial Health Insight

Financial stress indicators: Both liquidity and leverage metrics raise concerns. The company may face challenges meeting obligations and should focus on strengthening its balance sheet.

crai

CRA International, Inc. Street Expectations Map

CRAI ยท NASDAQ

Wall Street analysts project that CRAI stock may rise significantly over the coming 12 months. The consensus 1-year price target stands at 194.00, with estimates ranging from a low of 194.00 to a high of 194.00.

Lowest Target
194.00
37.05%
Consensus Target
194.00
37.05%
Highest Target
194.00
37.05%

The consensus 1-year price target stands at 194.00, with estimates ranging from a low of 194.00 to a high of 194.00.

Analyst Consensus Analysis

Upside Potential

+37.0%

Substantial upside potential. Analysts see significant value gap, suggesting the stock may be materially undervalued at current levels.

Analyst Agreement

0.0% spread

High analyst agreement. Narrow target range indicates strong consensus on valuation, suggesting clear investment thesis and predictable outlook.

Analyst Conviction

Very High

Strong buy conviction: High upside with tight consensus suggests compelling investment opportunity backed by analyst confidence.

Market Sentiment Insight

Rare opportunity: Exceptional upside potential with strong analyst consensus creates a compelling setup. The combination of significant price target premium and tight agreement suggests high-conviction undervaluation that may attract institutional capital.

crai

CRA International, Inc. Insider Positioning

CRAI ยท NASDAQ

During the last 12 months, insiders have sold $996K worth of CRAI shares, with no buying activity reported.

3 Months

Bought

0

0.00

Sold

1.3K

191.08K

Net Activity

-191K

-$191K

3-6 Months

Bought

0

0.00

Sold

2.8K

514.22K

Net Activity

-514K

-$514K

6-9 Months

Bought

0

0.00

Sold

1.4K

247.24K

Net Activity

-247K

-$247K

9-12 Months

Bought

0

0.00

Sold

235

43.81K

Net Activity

-44K

-$44K

Top Buyers

No buying activity

Top Sellers

1
YJD

Yellin Jonathan D

Officer: Evp And General Counsel

3.5K sharesโ€ข4 transactions

$610K

2
ATA

Avery Thomas Aiken

Director

1.0K sharesโ€ข1 transactions

$192K

3
MPA

Maleh Paul A

Director, Officer: President And Ceo

1.1K sharesโ€ข2 transactions

$172K

4
TH

Tookes Heather

Director

110 sharesโ€ข1 transactions

$22K

Insider Activity Analysis

Net Insider Sentiment

Bearish

Strong bearish signal with $996K net selling. Heavy insider selling may indicate concerns about valuation or near-term prospects.

Buy/Sell Ratio

0.00:1

Very poor ratio. Heavy selling with minimal buying suggests insiders may be concerned about valuation or outlook.

Recent Trend (3 Months)

$191K

Heavy recent selling activity. Recent insider sales notably exceed purchasesโ€”may warrant investigation into company developments.

Insider Participation

High Selling

4 insider sellers vs. 0 buyers. Widespread selling across multiple insiders may signal concerns.

Insider Activity Insight

Multiple red flags: Heavy selling, numerous sellers, and continued recent selling create a concerning pattern. Investigate fundamental drivers and consider whether company guidance or industry conditions have deteriorated.

0.35%
Dividend Yield
24%
3Y+2.0%
5Y+2.0%
10Y-
ย 

crai Dividend History

CRAI
10Y CAGR +15%
Latest $0.57
Annual $2.69
5 year growth trend
Last Period: +0%