Previous Close | $196.88 |
Intrinsic Value | $8.83 |
Upside potential | -96% |
Data is not available at this time.
CRA International, Inc. (CRAI) operates as a leading global consulting firm specializing in economic, financial, and management advisory services. The company serves a diverse clientele, including corporations, law firms, and government agencies, leveraging deep expertise in litigation support, regulatory compliance, and strategic decision-making. CRAI's revenue model is primarily fee-based, driven by project engagements and expert testimony, positioning it as a trusted partner in complex, high-stakes disputes and transactions. The firm competes in a niche but growing market, differentiated by its analytical rigor and multidisciplinary approach. Its reputation for delivering data-driven insights allows it to command premium pricing, particularly in antitrust, intellectual property, and financial consulting. CRAI maintains a strong international presence, with offices across North America, Europe, and Asia, enabling it to address cross-border challenges. The consulting industry remains highly fragmented, but CRAI’s focus on specialized, high-value services provides resilience against broader economic volatility.
In FY 2024, CRAI reported revenue of $687.4 million, with net income of $46.7 million, reflecting a net margin of approximately 6.8%. Diluted EPS stood at $6.74, demonstrating steady profitability. Operating cash flow was $49.7 million, though capital expenditures of $16.6 million indicate ongoing investments in infrastructure and technology. The firm’s ability to convert revenue into cash underscores operational efficiency, supported by disciplined cost management.
CRAI’s earnings power is underpinned by its high-margin consulting services, with ROIC likely benefiting from low capital intensity. The firm’s ability to scale expertise across geographies and practice areas enhances capital efficiency. While debt of $103.2 million suggests leverage, strong cash generation ($26.7 million in cash reserves) provides flexibility to service obligations and reinvest in growth initiatives.
CRAI’s balance sheet remains solid, with $26.7 million in cash and equivalents against total debt of $103.2 million. The debt level is manageable given consistent cash flow generation. Shareholders’ equity appears stable, supported by retained earnings and a modest share count (6.8 million outstanding). The firm’s financial health is further reinforced by its ability to fund dividends and organic growth without excessive reliance on external financing.
CRAI has demonstrated resilience in revenue growth, likely driven by demand for litigation and regulatory consulting. The firm pays a dividend of $1.80 per share, reflecting a commitment to returning capital to shareholders. While dividend growth has been modest, the payout ratio remains sustainable, balancing shareholder returns with reinvestment needs. Future growth may hinge on expanding high-demand services like ESG and digital transformation advisory.
CRAI’s valuation metrics suggest the market prices its shares based on earnings stability and niche expertise. The P/E ratio, derived from $6.74 EPS, aligns with peers in specialized consulting. Investors likely appreciate the firm’s low cyclicality and recurring revenue streams, though premium pricing depends on sustained demand for its high-value services. Market expectations appear balanced, with no significant over- or undervaluation signals.
CRAI’s strategic advantages lie in its deep domain expertise, global footprint, and reputation for impartial analysis. The outlook remains positive, supported by trends in regulatory scrutiny and complex litigation. Risks include talent retention and competition from larger consultancies, but CRAI’s focus on niche markets and data-driven solutions positions it well for long-term stability and selective growth opportunities.
10-K filing, company financial statements
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |