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 $52.95 per share. The share price was $200.28 on November 10, 2026, 278% 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% | $29.48 | -85% |
| Base | 8.0% | 9.0% | $52.95 | -74% |
| Bull | 13.0% | 8.0% | $96.76 | -52% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $70.06 | $75.31 | $81.72 | $89.74 | $100.05 |
| 8.0% | $57.27 | $60.68 | $64.70 | $69.53 | $75.43 |
| 9.0% | $47.94 | $50.27 | $52.95 | $56.08 | $59.79 |
| 10.0% | $40.84 | $42.49 | $44.37 | $46.51 | $48.98 |
| 11.0% | $35.26 | $36.47 | $37.83 | $39.35 | $41.08 |
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