DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

CRA International, Inc. (CRAI)

Industrials | Consulting Services

Today's Price

$198.07

Today's Fair Value

$313.19 +58.12%

Margin of Safety

+36.76%

Projected Value (5Y)

$504.39 +154.65%

Dividends Paid (5Y)

$16.83

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 20.59% | CAGR (5y): 18.98%

Diluted Shares Growth Rate

Regression: -2.99% | CAGR (5y): -3.31%

Dividend Growth Rate

Regression: 16.74% | CAGR (5y): 17%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 13.7x)

Discount Rate