CRA INTERNATIONAL, INC. (CRAI)
Services-Legal Services
Latest Price
$179.03
TTM P/E
--
Normalized P/E
--
Div Yield
0.91%
Book Value
30.47
P/B Ratio
5.88
Valuation metrics
adjust assumptions →EPS: $8.14
Book value / share: $32.62
Formula: √(22.5 × EPS × BVPS)
Graham Number
$77.30
57% downside
Norm. op. income: $58M (median of 6yr)
Tax rate: 27%
Discount rate: 10%
Growth assumption: zero (EPV is a no-growth value)
Earnings Power Value
$67.82
62% downside
Base FCF: $33M (median of recent 5yr)
Growth: -15%/yr (median YOY, capped at 25%)
Discount rate: 10%
Terminal growth: 3%
Projection horizon: 10 years
DCF Fair Value
$24.32
86% downside
EPS: $8.14
Target P/E: 15×
Formula: EPS × P/E
P/E Fair Value
$122.10
32% downside
Institutional Ownership
86.4% held by institutions| Institution | Shares | Value | Ownership % | Change | Filing Date |
|---|---|---|---|---|---|
| BlackRock, Inc. | 593.7K | $96.0M | 9.21% | +8.8K | 2026-03-31 |
| FMR LLC | 570.2K | $92.0M | 8.85% | +3.2K | 2026-03-31 |
| NEUBERGER BERMAN GROUP LLC | 376.7K | $60.0M | 5.85% | -12.8K | 2026-03-31 |
| VANGUARD CAPITAL MANAGEMENT LLC | 277.0K | $44.0M | 4.30% | -- | 2026-03-31 |
| RENAISSANCE TECHNOLOGIES LLC | 224.5K | $36.0M | 3.48% | +10.5K | 2026-03-31 |
| DIMENSIONAL FUND ADVISORS LP | 192.9K | $31.0M | 2.99% | +4.4K | 2026-03-31 |
| Thrivent Financial for Lutherans | 180.3K | $29.0M | 2.80% | -526 | 2026-03-31 |
| GEODE CAPITAL MANAGEMENT, LLC | 159.6K | $25.0M | 2.48% | +4.7K | 2026-03-31 |
| JANE STREET GROUP, LLC | 144.4K | $23.0M | 2.24% | +120.4K | 2026-03-31 |
| STATE STREET CORP | 141.5K | $22.0M | 2.20% | -3.3K | 2026-03-31 |