investorscraft@gmail.com

Intrinsic value of Crawford & Company (CRD.B)

Previous Close$5.63
Intrinsic Value
Upside potential
Previous Close
$5.63
* Our model cannot be used “out of the box” for the valuation of this stock. You can still do your own valuation by changing the valuation input parameters.

VALUATION INPUT DATA (original, your and others' valuations)

ParameterOrig.Your
Date of valuation (DoV)  
Intrinsic value (IV) at DoV, $/sh  
IV at current val. algorithm, $/sh10.23 

The original valuation is based on fiscal year data as of 2021-12-31 and quarterly data as of 2022-03-31.

Registered users can save their valuation input data

  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

NOTE: The bar chart shows historic and forecasted yearly revenue growth rates. Its purpose is to help you in determining what initial revenue rate you want to base your stock valuation on. Please make sure that you are confident in the value you select - for most stocks it is by far the most important parameter in valuation.

Company description

Crawford & Company provides claims management and outsourcing solutions for carriers, brokers, and corporates in the United States, the United Kingdom, Europe, Canada, Australia, and internationally. The company's Crawford Claims Solutions segment offers claims management services to insurance carriers and self-insured entities related to property, casualty, and catastrophe losses caused by physical damage to commercial and residential real properties, as well as personal property and marine losses. It also offers services in the areas of field investigation, catastrophe, evaluation, and resolution of property and casualty insurance claims; and various on-demand inspection, verification, and other task specific field services for businesses and consumers through a mobile platform. Its Crawford TPA Solutions segment provides claims and risk management services for corporations in the self-insured or commercially-insured marketplace; desktop claim adjusting and claims evaluation services; initial loss reporting services for claimants; and loss mitigation and risk management information services, as well as administers trust funds established to pay claims. This segment offers its services for workers' compensation, auto and liability, disability absence and medical management, and accident and health markets. The company's Crawford Specialty Solutions segment offers claims management services for insurance companies and self-insured entities related to large and complex losses commercial property, aviation, forensic accounting, marine and transportation, retail, building and construction, cyber, and energy industries. It also provides customer-centric solutions for various loss types comprising high-frequency and low-complexity claims, and large complex repairs; and outsourced contractor management services to personal and commercial insurance carriers, and consumer markets. Crawford & Company was founded in 1941 and is headquartered in Atlanta, Georgia.

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2021(a)2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

INCOME STATEMENT

Revenue growth rate, %12.2NaN
Revenue, $1140NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m1100NaN
Operating income, $m40NaN
EBITDA, $m81NaN
Interest expense (income), $mNaN
Earnings before tax, $m44NaN
Tax expense, $m13NaN
Net income, $m31NaN

BALANCE SHEET

Cash and short-term investments, $m53NaN
Total assets, $m853NaN
Adjusted assets (=assets-cash), $m799NaN
Average production assets, $m386NaN
Working capital, $m42NaN
Total debt, $m289NaN
Total liabilities, $m641NaN
Total equity, $m212NaN
Debt-to-equity ratio1.362NaN
Adjusted equity ratio0.244NaN

CASH FLOW

Net income, $m31NaN
Depreciation, amort., depletion, $m40NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m52NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-31NaN
Free cash flow, $m83NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m42
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount