Crawford & Company

Crawford & Company

CRD-AยทNYSE

$11.03

+1.0%
Financial ServicesInsurance - Brokers

Crawford & Company provides claims management and outsourcing solutions for carriers, brokers, and corporations in the United States, the United Kingdom, Europe, Canada, Australia, and internationally. The company's Crawford Loss Adjusting provides claims management services to insurance companies and self-insured entities risk including property, public liability, automobile, and marine insurances. Its Crawford TPA Solutions segment provides claims and risk management services for corporations in the self-insured or commercially-insured marketplace; desktop claim adjusting and claims evaluation services; initial loss reporting services for claimants; and loss mitigation and risk management information services, as well as administers loss funds established to pay claims. This segment also offers third party administration for workers' compensation, auto and liability, disability absence and medical management, and accident and health products. The company's Crawford Platform Solutions segment offers insurance through service lines, such as Contractor Connection and Networks, including losses caused by natural disasters, such as fires, hailstorms, hurricanes, earthquakes, floods, as well as man-made disasters, such as oil spills, and chemical releases. It also provides customer-centric solutions for various loss types comprising high-frequency and low-complexity claims to large complex repairs; and outsourced contractor management services to personal and commercial insurance carriers and consumer markets. The company was founded in 1941 and is headquartered in Atlanta, Georgia.

At a Glance

Live Snapshot
Market Cap$542.95M
EPS0.4000
P/E Ratio27.57
Earnings Date08/03/2026
Crawford & Company

Crawford & Company Fair Value Envelope

CRD-A ยท NYSE

Our analysis suggests that CRD-A has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $11.03, this represents a potential HIDDEN relative to our calculated worth for Crawford & Company.

Intrinsic Value
Current Price: $11.03

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$913.3B
+ Cash & Equivalents$64.1M
Firm Value$913.3B
- Debt$270.3M
Equity Value$913.1B
/ Shares Outstanding49,224,767B
DCF Value$18.5K
UNDERVALUED BY 168066%

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
$203.7M
$407.4M
$814.8M
$1.6B
$3.3B
$6.5B
$13.0B
$26.1B
$52.1B
$104.3B
Maintenance CapEx
-$2.8M
-$5.6M
-$11.2M
-$22.4M
-$44.9M
-$89.8M
-$179.6M
-$359.1M
-$718.2M
-$1.4B
Owner Earnings
$200.9M
$401.8M
$803.6M
$1.6B
$3.2B
$6.4B
$12.9B
$25.7B
$51.4B
$102.9B
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$186.0M
$344.5M
$637.9M
$1.2B
$2.2B
$4.1B
$7.5B
$13.9B
$25.7B
$47.6B
Terminal Value represents 88.7% of Enterprise Value