CRA INTERNATIONAL, INC. (CRAI)
Services-Legal Services · Industrials · $1.0B
Intrinsic Value (Consensus)
$128.95
Current Price
$162.80
Margin of Safety
-20.8%
20.8% Above Intrinsic Value
Value: $129
Price: $163
Valuation Model Estimates
Current Price: $162.80
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%.
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
Data last updated: 2026-06-12
Source: Yahoo Finance