CRA INTERNATIONAL, INC. (CRAI)
Services-Legal Services · Industrials · $894M
Intrinsic Value (Consensus)
$128.95
Current Price
$138.73
Margin of Safety
-7%
7% Above Intrinsic Value
Value: $129
Price: $139
Valuation Model Estimates
Current Price: $138.73
DCF (Discounted Cash Flow)
$135.03
Graham Number
$77.91
Earnings Power Value
$79.03
Relative Value (P/E)
$162.80
Dividend Discount Model
$190.00
Consensus Value
$128.95
Model Assumptions
Discount Rate
10.3%
Growth Rate
20.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Health Score
B
70
Profitability
25/25
Strength
17/25
Valuation
12/25
Growth
16/25
Financial Health Signals
Strong profitability — ROE of 26% (above 20% is excellent)
Strong earnings growth (20% YoY)
Key Financials
- EPS (TTM)
- $8.14
- EPS (Forward)
- $9.77
- Book Value
- $33.15
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- 25.6%
- Debt/Equity
- —
- Revenue Growth
- 9.3%
- Earnings Growth
- 20.0%
- Dividend Yield
- 0.4%
- Beta
- 1.00
Similar Stocks (Industrials)
ADTADT Inc.
$36.54+300%
AIRTAir T, Inc.
$580.57+300%
IMMRIMMERSION CORP
$25.36+287.8%
VRRMVERRA MOBILITY Corp
$18.26+263.7%
GBXGREENBRIER COMPANIES...
$175.69+256.2%
Data last updated: 2026-06-21
Source: Yahoo Finance