
CRA International Inc
NASDAQ:CRAI

Intrinsic Value
The intrinsic value of one
CRAI
stock under the Base Case scenario is
149.31
USD.
Compared to the current market price of 179.85 USD,
CRA International Inc
is
Overvalued by 17%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
CRA International Inc
Fundamental Analysis


Revenue & Expenses Breakdown
CRA International Inc
Balance Sheet Decomposition
CRA International Inc
Current Assets | 278.1m |
Cash & Short-Term Investments | 25.6m |
Receivables | 234.8m |
Other Current Assets | 17.7m |
Non-Current Assets | 312.3m |
PP&E | 121.4m |
Intangibles | 101m |
Other Non-Current Assets | 89.9m |
Free Cash Flow Analysis
CRA International Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
CRA International Inc
Revenue
|
697.5m
USD
|
Cost of Revenue
|
-481.4m
USD
|
Gross Profit
|
216.1m
USD
|
Operating Expenses
|
-139.4m
USD
|
Operating Income
|
76.7m
USD
|
Other Expenses
|
-25.8m
USD
|
Net Income
|
50.8m
USD
|
CRAI Profitability Score
Profitability Due Diligence
CRA International Inc's profitability score is 56/100. The higher the profitability score, the more profitable the company is.

Score
CRA International Inc's profitability score is 56/100. The higher the profitability score, the more profitable the company is.
CRAI Solvency Score
Solvency Due Diligence
CRA International Inc's solvency score is 69/100. The higher the solvency score, the more solvent the company is.

Score
CRA International Inc's solvency score is 69/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
CRAI Price Targets Summary
CRA International Inc
According to Wall Street analysts, the average 1-year price target for
CRAI
is 242.25 USD
with a low forecast of 230.28 USD and a high forecast of 259.35 USD.
Dividends
Current shareholder yield for CRAI is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
CRAI
stock under the Base Case scenario is
149.31
USD.
Compared to the current market price of 179.85 USD,
CRA International Inc
is
Overvalued by 17%.