CRA International, Inc. (CRAI) DCF Valuation

CRA International, Inc. (CRAI) DCF -Bewertung

US | Industrials | Consulting Services | NASDAQ
CRA International, Inc. (CRAI) DCF Valuation
  • ✓ Fully Editable: Tailor To Your Needs In Excel Or Sheets
  • ✓ Professional Design: Trusted, Industry-Standard Templates
  • ✓ Pre-Built For Quick And Efficient Use
  • ✓ No Expertise Is Needed; Easy To Follow

CRA International, Inc. (CRAI) Bundle

Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Gewinnen Sie Einblicke in Ihre Bewertungsanalyse für CRA International, Inc. (CRAI) mit unserem hochmodernen DCF-Taschenrechner! Diese Excel -Vorlage wird mit tatsächlichen CRAI -Daten vorgeladen, sodass Sie Prognosen und Annahmen anpassen können, um den inneren Wert von CRA International, Inc. (CRAI) genau zu bestimmen.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2020		 AY2
2021		 AY3
2022		 AY4
2023		 AY5
2024		 FY1
2025		 FY2
2026		 FY3
2027		 FY4
2028		 FY5
2029
Revenue 508.4 565.9 590.9 624.0 687.4 741.5 799.9 862.9 930.9 1,004.2
Revenue Growth, % 0 11.32 4.41 5.6 10.17 7.87 7.87 7.87 7.87 7.87
EBITDA 59.7 81.0 86.4 81.9 97.5 100.8 108.8 117.3 126.6 136.6
EBITDA, % 11.75 14.32 14.62 13.13 14.18 13.6 13.6 13.6 13.6 13.6
Depreciation 24.9 25.8 25.8 25.8 26.8 32.4 35.0 37.7 40.7 43.9
Depreciation, % 4.89 4.56 4.36 4.14 3.9 4.37 4.37 4.37 4.37 4.37
EBIT 34.8 55.2 60.6 56.1 70.7 68.4 73.8 79.6 85.9 92.7
EBIT, % 6.85 9.76 10.26 8.99 10.28 9.23 9.23 9.23 9.23 9.23
Total Cash 45.7 66.1 31.4 45.6 26.7 55.1 59.5 64.2 69.2 74.7
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 152.5 162.1 195.0 208.3 162.3
Account Receivables, % 29.99 28.64 33 33.39 23.61
Inventories .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Inventories, % 0 0.000000177 0 0 0 0.0000000353 0.0000000353 0.0000000353 0.0000000353 0.0000000353
Accounts Payable 19.4 23.5 27.6 28.7 28.2 31.6 34.1 36.8 39.7 42.9
Accounts Payable, % 3.82 4.15 4.67 4.6 4.1 4.27 4.27 4.27 4.27 4.27
Capital Expenditure -17.1 -2.6 -3.8 -2.4 -16.6 -10.8 -11.6 -12.5 -13.5 -14.6
Capital Expenditure, % -3.36 -0.46348 -0.64529 -0.37918 -2.42 -1.45 -1.45 -1.45 -1.45 -1.45
Tax Rate, % 29.57 29.57 29.57 29.57 29.57 29.57 29.57 29.57 29.57 29.57
EBITAT 25.4 42.4 45.0 41.3 49.8 50.4 54.3 58.6 63.2 68.2
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -99.9 60.1 38.1 52.5 105.4 17.3 62.8 67.7 73.1 78.8
WACC, % 8.89 8.9 8.89 8.89 8.88 8.89 8.89 8.89 8.89 8.89
PV UFCF
SUM PV UFCF 224.8
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 80
Terminal Value 1,167
Present Terminal Value 762
Enterprise Value 987
Net Debt 77
Equity Value 910
Diluted Shares Outstanding, MM 7
Equity Value Per Share 131.77

What You Will Get

  • Pre-Filled Financial Model: CRA International, Inc.'s (CRAI) actual data provides accurate DCF valuation.
  • Full Forecast Control: Modify revenue growth, profit margins, WACC, and other essential factors.
  • Instant Calculations: Real-time updates allow you to view results as you make adjustments.
  • Investor-Ready Template: A polished Excel file crafted for high-quality valuation presentations.
  • Customizable and Reusable: Designed for adaptability, enabling repeated application for comprehensive forecasts.

Key Features

  • 🔍 Real-Life CRAI Financials: Pre-filled historical and projected data for CRA International, Inc. (CRAI).
  • ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
  • 📊 Professional DCF Valuation: Built-in formulas calculate CRA International’s intrinsic value using the Discounted Cash Flow method.
  • ⚡ Instant Results: Visualize CRA International’s valuation instantly after making changes.
  • Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.

How It Works

  1. Step 1: Download the Excel file.
  2. Step 2: Review CRA International, Inc.'s (CRAI) pre-filled financial data and forecasts.
  3. Step 3: Modify critical inputs such as revenue growth, WACC, and tax rates (highlighted cells).
  4. Step 4: Watch the DCF model update instantly as you adjust your assumptions.
  5. Step 5: Analyze the outputs and utilize the results for your investment decisions.

Why Choose CRA International, Inc. (CRAI)?

  • Expert Insights: Benefit from in-depth analysis and research from industry specialists.
  • Proven Track Record: CRAI has a history of delivering reliable and impactful solutions.
  • Tailored Solutions: Customize our services to meet your specific business needs and goals.
  • Data-Driven Decisions: Leverage comprehensive data to enhance your strategic planning.
  • Respected by Leaders: Trusted by Fortune 500 companies for our commitment to excellence.

Who Should Use CRA International, Inc. (CRAI)?

  • Individual Investors: Gain insights to make informed decisions regarding investments in CRA International, Inc. (CRAI).
  • Financial Analysts: Enhance analysis with comprehensive data and models specific to CRA International, Inc. (CRAI).
  • Consultants: Provide clients with expert evaluations and strategic recommendations based on CRA International, Inc. (CRAI).
  • Business Owners: Learn from the valuation practices of CRA International, Inc. (CRAI) to inform your own business strategies.
  • Finance Students: Explore real-world applications of valuation techniques using data from CRA International, Inc. (CRAI).

What the Template Contains

  • Preloaded CRAI Data: Historical and projected financial data, including revenue, EBIT, and capital expenditures.
  • DCF and WACC Models: Professional-grade sheets for calculating intrinsic value and Weighted Average Cost of Capital.
  • Editable Inputs: Yellow-highlighted cells for adjusting revenue growth, tax rates, and discount rates.
  • Financial Statements: Comprehensive annual and quarterly financials for deeper analysis.
  • Key Ratios: Profitability, leverage, and efficiency ratios to evaluate performance.
  • Dashboard and Charts: Visual summaries of valuation outcomes and assumptions.


Disclaimer

All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.

We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.

All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.

Es wurden keine passenden Produkte gefunden.