|
CRA International, Inc. (CRAI) DCF Valuation
US | Industrials | Consulting Services | NASDAQ
|
- ✓ Entièrement Modifiable: Adapté À Vos Besoins Dans Excel Ou Sheets
- ✓ Conception Professionnelle: Modèles Fiables Et Conformes Aux Normes Du Secteur
- ✓ Pré-Construits Pour Une Utilisation Rapide Et Efficace
- ✓ Aucune Expertise N'Est Requise; Facile À Suivre
CRA International, Inc. (CRAI) Bundle
Gain insights into your CRA International, Inc. (CRAI) valuation analysis with our state-of-the-art DCF Calculator! This Excel template comes preloaded with actual CRAI data, enabling you to adjust forecasts and assumptions to accurately determine the intrinsic value of CRA International, Inc. (CRAI).
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2019 |
AY2 2020 |
AY3 2021 |
AY4 2022 |
AY5 2023 |
FY1 2024 |
FY2 2025 |
FY3 2026 |
FY4 2027 |
FY5 2028 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 451.4 | 508.4 | 565.9 | 590.9 | 624.0 | 677.0 | 734.4 | 796.8 | 864.4 | 937.8 |
| Revenue Growth, % | 0 | 12.63 | 11.32 | 4.41 | 5.6 | 8.49 | 8.49 | 8.49 | 8.49 | 8.49 |
| EBITDA | 49.4 | 59.7 | 81.0 | 86.4 | 81.9 | 87.7 | 95.1 | 103.2 | 111.9 | 121.4 |
| EBITDA, % | 10.94 | 11.75 | 14.32 | 14.62 | 13.13 | 12.95 | 12.95 | 12.95 | 12.95 | 12.95 |
| Depreciation | 21.3 | 24.9 | 25.8 | 25.8 | 25.8 | 30.7 | 33.3 | 36.1 | 39.2 | 42.5 |
| Depreciation, % | 4.72 | 4.89 | 4.56 | 4.36 | 4.14 | 4.53 | 4.53 | 4.53 | 4.53 | 4.53 |
| EBIT | 28.1 | 34.8 | 55.2 | 60.6 | 56.1 | 57.0 | 61.8 | 67.1 | 72.8 | 78.9 |
| EBIT, % | 6.21 | 6.85 | 9.76 | 10.26 | 8.99 | 8.42 | 8.42 | 8.42 | 8.42 | 8.42 |
| Total Cash | 25.6 | 45.7 | 66.1 | 31.4 | 45.6 | 52.8 | 57.3 | 62.1 | 67.4 | 73.1 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 144.4 | 152.5 | 162.1 | 195.0 | 208.3 | 212.6 | 230.6 | 250.2 | 271.4 | 294.5 |
| Account Receivables, % | 31.99 | 29.99 | 28.64 | 33 | 33.39 | 31.4 | 31.4 | 31.4 | 31.4 | 31.4 |
| Inventories | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Inventories, % | 0.000000222 | 0 | 0.000000177 | 0 | 0 | 0.0000000796 | 0.0000000796 | 0.0000000796 | 0.0000000796 | 0.0000000796 |
| Accounts Payable | 26.1 | 19.4 | 23.5 | 27.6 | 28.7 | 31.2 | 33.8 | 36.7 | 39.8 | 43.2 |
| Accounts Payable, % | 5.78 | 3.82 | 4.15 | 4.67 | 4.6 | 4.6 | 4.6 | 4.6 | 4.6 | 4.6 |
| Capital Expenditure | -16.7 | -17.1 | -2.6 | -3.8 | -2.4 | -11.6 | -12.6 | -13.6 | -14.8 | -16.0 |
| Capital Expenditure, % | -3.7 | -3.36 | -0.46348 | -0.64529 | -0.37918 | -1.71 | -1.71 | -1.71 | -1.71 | -1.71 |
| Tax Rate, % | 26.41 | 26.41 | 26.41 | 26.41 | 26.41 | 26.41 | 26.41 | 26.41 | 26.41 | 26.41 |
| EBITAT | 21.7 | 25.4 | 42.4 | 45.0 | 41.3 | 42.7 | 46.3 | 50.3 | 54.5 | 59.2 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -92.0 | 18.5 | 60.1 | 38.1 | 52.5 | 60.0 | 51.7 | 56.1 | 60.8 | 66.0 |
| WACC, % | 9.3 | 9.28 | 9.3 | 9.29 | 9.29 | 9.29 | 9.29 | 9.29 | 9.29 | 9.29 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 226.1 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 67 | |||||||||
| Terminal Value | 923 | |||||||||
| Present Terminal Value | 592 | |||||||||
| Enterprise Value | 818 | |||||||||
| Net Debt | 63 | |||||||||
| Equity Value | 755 | |||||||||
| Diluted Shares Outstanding, MM | 7 | |||||||||
| Equity Value Per Share | 106.06 |
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
- Step 1: Download the Excel file.
- Step 2: Review CRA International, Inc.'s (CRAI) pre-filled financial data and forecasts.
- Step 3: Modify critical inputs such as revenue growth, WACC, and tax rates (highlighted cells).
- Step 4: Watch the DCF model update instantly as you adjust your assumptions.
- 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.