Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
CRA INTERNATIONAL, INC.
Bear Case (25th pct.)
-26.7% vs price
Base Case (Median)
-16.3% vs price
Bull Case (75th pct.)
-8.7% vs price
◇ = Current price | | Bear | Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $193.93 | 13.7% | High (40%) |
| PE Comparable | $146.10 | -14.4% | Medium (25%) |
| Growth Trajectory DCF | $159.07 | -6.8% | Medium (20%) |
| Graham Number | $75.45 | -55.8% | High (80%) |
| EV/EBITDA | $139.52 | -18.2% | Medium (20%) |
| Earnings Power Value | $120.18 | -29.6% | High (70%) |
Based on 6 out of 7 methods, CRAI appears overvalued at the current price of $170.60. The base case fair value of $142.81 implies 16.3% downside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.