What is Cra International, Inc. worth?
With the base-case assumptions below, a discounted cash flow model on Cra International, Inc.'s reported free cash flow gives $63.97 per share. The share price was $162.07 on September 25, 2026, 153% above that value.
Inputs from the filings
Three sets of assumptions
| Case | Growth yrs 1-5 | Discount rate | Value per share | Value vs price |
|---|---|---|---|---|
| Bear | 3.0% | 10.0% | $40.50 | -75% |
| Base | 8.0% | 9.0% | $63.97 | -61% |
| Bull | 13.0% | 8.0% | $107.77 | -34% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $81.07 | $86.32 | $92.74 | $100.76 | $111.07 |
| 8.0% | $68.29 | $71.69 | $75.72 | $80.54 | $86.44 |
| 9.0% | $58.96 | $61.28 | $63.97 | $67.10 | $70.80 |
| 10.0% | $51.85 | $53.51 | $55.38 | $57.53 | $60.00 |
| 11.0% | $46.28 | $47.49 | $48.84 | $50.37 | $52.10 |
Where the presets come from
Base: years 1 to 5 grow at Cra International, Inc.'s revenue growth rate over the last 5 fiscal years (8.1% a year), held between -5% and 15%. Years 6 to 10 grow halfway between that and the long-run rate of 2.5%. Future cash is discounted at 9% a year.
Bear: 5 points less growth, 2% long-run growth, 10% discount rate. Bull: 5 points more growth (at most 25%), 3% long-run growth, 8% discount rate.
Value per share = (present value of 10 years of free cash flow + present value of everything after + cash - debt) / diluted shares.
This is a model run on assumptions, not a recommendation or a price target. Small changes in the discount rate or growth move the result a lot, as the table above shows. Change them yourself in the calculator.
Adjust the assumptions
Move the sliders for growth, long-run growth and discount rate, or switch to average free cash flow, and see the value per share change.
Adjust the assumptions