CRA International Inc
NASDAQ:CRAI

Watchlist Manager
CRA International Inc Logo
CRA International Inc
NASDAQ:CRAI
Watchlist
Price: 201.02 USD 2.37%
Market Cap: 1.3B USD

Relative Value

The Relative Value of one CRAI stock under the Base Case scenario is hidden USD. Compared to the current market price of 201.02 USD, CRA International Inc is hidden .

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

CRAI Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
12
vs Industry
34
Median 3Y
1.6
Median 5Y
1.2
Industry
1.3
Forward
1.7
vs History
25
vs Industry
22
Median 3Y
22.2
Median 5Y
19.5
Industry
18.8
Forward
23.9
vs History
23
vs Industry
15
Median 3Y
28
Median 5Y
17.8
Industry
12.7
vs History
28
vs Industry
12
Median 3Y
21.9
Median 5Y
16.3
Industry
17.4
vs History
1
vs Industry
14
Median 3Y
5
Median 5Y
3.6
Industry
2.5
vs History
11
vs Industry
34
Median 3Y
1.7
Median 5Y
1.3
Industry
1.4
Forward
1.8
vs History
14
vs Industry
27
Median 3Y
5.5
Median 5Y
4.4
Industry
3.4
vs History
6
vs Industry
23
Median 3Y
13.8
Median 5Y
11.4
Industry
9.7
Forward
14.2
vs History
22
vs Industry
25
Median 3Y
15.5
Median 5Y
14.2
Industry
12.5
Forward
16.4
vs History
20
vs Industry
17
Median 3Y
29.7
Median 5Y
18.6
Industry
11.7
vs History
20
vs Industry
12
Median 3Y
37.5
Median 5Y
21.3
Industry
13.8
vs History
15
vs Industry
30
Median 3Y
2.2
Median 5Y
1.5
Industry
1.8

Multiples Across Competitors

CRAI Competitors Multiples
CRA International Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
CRA International Inc
NASDAQ:CRAI
1.3B USD 1.8 23.3 16.1 16.5
UK
Relx PLC
LSE:REL
55.3B GBP 5.8 28.7 16.6 21.1
CA
Thomson Reuters Corp
TSX:TRI
81.1B CAD 7.9 33.4 19.6 27.7
UK
IHS Markit Ltd
F:0M3
37.9B EUR 9.6 36.9 27.2 40.7
IE
Experian PLC
LSE:EXPN
30.6B GBP 5.1 30.1 160.2 226.8
US
Verisk Analytics Inc
NASDAQ:VRSK
30.3B USD 10 32.8 18.7 23.2
US
CoStar Group Inc
NASDAQ:CSGP
28.9B USD 9.5 1 424.1 199.2 -344.4
US
Equifax Inc
NYSE:EFX
27.3B USD 4.6 41.2 16.3 26.1
NL
Wolters Kluwer NV
AEX:WKL
20.9B EUR 3.4 18.6 12.3 16.3
US
Leidos Holdings Inc
NYSE:LDOS
24.4B USD 1.4 17.2 12 13.7
CH
SGS SA
SIX:SGSN
16.9B CHF 2.5 26.9 19.7 19.7
P/E Multiple
Earnings Growth PEG
US
CRA International Inc
NASDAQ:CRAI
Average P/E: 155.8
23.3
13%
1.8
UK
Relx PLC
LSE:REL
28.7
14%
2
CA
Thomson Reuters Corp
TSX:TRI
33.4
1%
33.4
UK
I
IHS Markit Ltd
F:0M3
36.9
N/A N/A
IE
Experian PLC
LSE:EXPN
30.1
21%
1.4
US
Verisk Analytics Inc
NASDAQ:VRSK
32.8
8%
4.1
US
CoStar Group Inc
NASDAQ:CSGP
1 424.1
84%
17
US
Equifax Inc
NYSE:EFX
41.2
30%
1.4
NL
Wolters Kluwer NV
AEX:WKL
18.6
11%
1.7
US
Leidos Holdings Inc
NYSE:LDOS
17.2
10%
1.7
CH
SGS SA
SIX:SGSN
26.9
15%
1.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
CRA International Inc
NASDAQ:CRAI
Average EV/EBITDA: 47.1
16.1
7%
2.3
UK
Relx PLC
LSE:REL
16.6
8%
2.1
CA
Thomson Reuters Corp
TSX:TRI
19.6
7%
2.8
UK
I
IHS Markit Ltd
F:0M3
27.2
N/A N/A
IE
Experian PLC
LSE:EXPN
160.2
10%
16
US
Verisk Analytics Inc
NASDAQ:VRSK
18.7
10%
1.9
US
CoStar Group Inc
NASDAQ:CSGP
199.2
95%
2.1
US
Equifax Inc
NYSE:EFX
16.3
12%
1.4
NL
Wolters Kluwer NV
AEX:WKL
12.3
7%
1.8
US
Leidos Holdings Inc
NYSE:LDOS
12
6%
2
CH
SGS SA
SIX:SGSN
19.7
10%
2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
CRA International Inc
NASDAQ:CRAI
Average EV/EBIT: 43.2
16.5
7%
2.4
UK
Relx PLC
LSE:REL
21.1
12%
1.8
CA
Thomson Reuters Corp
TSX:TRI
27.7
10%
2.8
UK
I
IHS Markit Ltd
F:0M3
40.7
N/A N/A
IE
Experian PLC
LSE:EXPN
226.8
14%
16.2
US
Verisk Analytics Inc
NASDAQ:VRSK
23.2
11%
2.1
US
CoStar Group Inc
NASDAQ:CSGP
Negative Multiple: -344.4
406%
N/A
US
Equifax Inc
NYSE:EFX
26.1
18%
1.5
NL
Wolters Kluwer NV
AEX:WKL
16.3
9%
1.8
US
Leidos Holdings Inc
NYSE:LDOS
13.7
8%
1.7
CH
SGS SA
SIX:SGSN
19.7
13%
1.5