CRA International, Inc. (CRAI) stock analysis
Close on Nov 13, 2026Market cap $1.29BP/E 25.7Yield 0.99%
StockData Score
Prices as of Nov 13, 2026How the score works
Solid15 of 30 checks passed
CRA International passes 15 of the 30 checks behind our score; 2 could not be run for lack of data and count as not passed. Each dot in the shape is one check — hover it for the numbers.
- Valuation
- 0/6
- Growth
- 2/6
- Past performance
- 5/6
- Financial health
- 5/6
- Dividend
- 3/6
What stands out
Return on equity over 15%
Return on equity was 26.2% over the last twelve months and averaged 21.4% over five years.
Return on capital over 10%
Return on invested capital was 27.1%, above the 10% that usually covers the cost of capital.
Low debt
Debt is 37.8% of shareholders' equity, under the 40% we consider low.
Earnings grew over 5 years
Net income grew 17.5% a year on average over the last five fiscal years.
What to watch
Margin of safety under 20%
The price is 24.1% above fair value, so there is no margin of safety.
Trading above fair value
The share price of $205.32 is above our fair value estimate of $165.43.
Revenue growing under 10% a year
Revenue grew 8.3% a year over the last three fiscal years, short of the 10% we look for.
Earnings growth not accelerating
Net income grew -8.6% over the last twelve months, against a 5-year average of 17.5% a year.
Valuation0/6
P/E above its 5-year median
CRA International's P/E of 25.7 is above its own 5-year median of 21.0.
P/E above the industry
CRA International's P/E of 25.7 is above the Industrials median of 23.5.
EV/EBITDA above its 5-year median
CRA International's EV/EBITDA of 13.4 is above its 5-year median of 11.4.
P/B above the industry
CRA International's price-to-book of 6.69 is above the Industrials median of 2.40.
Trading above fair value
The share price of $205.32 is above our fair value estimate of $165.43.
Margin of safety under 20%
The price is 24.1% above fair value, so there is no margin of safety.
Growth2/6
Revenue growing under 10% a year
Revenue grew 8.3% a year over the last three fiscal years, short of the 10% we look for.
EPS growing 10%+ a year
Diluted EPS grew 11.3% a year over the last three fiscal years.
Earnings growth not accelerating
Net income grew -8.6% over the last twelve months, against a 5-year average of 17.5% a year.
Growing faster than the industry
Revenue grew 12.7% over the last twelve months; the Industrials median is 7.9%.
Guidance issued
The latest outlook (full-year fiscal 2026 revenue, Nov 5, 2026) was issued for the first time, so it neither adds nor takes away points.
Gross margin slipping
Gross margin was 29.0% over the last twelve months, against 31.5% a year earlier.
Past performance5/6
Return on equity over 15%
Return on equity was 26.2% over the last twelve months and averaged 21.4% over five years.
Return on capital over 10%
Return on invested capital was 27.1%, above the 10% that usually covers the cost of capital.
Return on equity above the industry
CRA International's return on equity of 26.2% is above the Industrials median of 6.1%.
Earnings grew over 5 years
Net income grew 17.5% a year on average over the last five fiscal years.
Net margin below its 5-year average
Net margin was 6.3% over the last twelve months, against a 5-year average of 7.0%.
Net margin above the industry
CRA International's net margin of 6.3% is above the Industrials median of 2.5%.
Financial health5/6
Low debt
Debt is 37.8% of shareholders' equity, under the 40% we consider low.
Debt trend
Needs a balance sheet from five years ago with positive equity.
Debt covered by cash flow
Operating cash flow over the last twelve months equals 22.1% of total debt.
Interest well covered
Operating income covers interest expense 10.8 times.
Short-term assets cover short-term debts
Current assets are 1.05 times current liabilities.
Low bankruptcy risk
The Altman Z-score is 3.66; above 3 is the safe zone and below 1.8 the distress zone.
Dividend3/6
Pays a dividend
CRA International paid dividends worth 1.1% of the share price over the last twelve months.
Yield below Treasuries
The 1.1% yield is below the 4.7% on a 1-year Treasury.
Yield below the top quarter
The top quarter of US dividend payers yield 3.8% or more; CRA International yields 1.1%.
Dividend not cut
The dividend per share has not fallen by more than 10% in any of the last 10 fiscal years.
Covered by earnings
Dividends take 28.6% of net income.
Not covered by free cash flow
Dividends take 154% of free cash flow.
Fair value
How we estimate itOur estimate per share
$165.43
The share price is 24% above this estimate.
| Method | Multiple used | Own 5Y median | Industry median | Value per share | Weight |
|---|---|---|---|---|---|
| P/E | 22.3× | 21.0× | 23.5× | $177.95 | 44% |
| EV/EBITDA | 12.5× | 11.4× | 13.5× | $189.98 | 39% |
| Earnings power | 8.1% cost of equity | – | – | $74.74 | 17% |
| Fair value | $165.43 | 100% | |||
Valuation over time
Using the earnings and balance sheet published at each date, not today's.
- P/E at month end
- Own 5-year median 21.0
- Industrials median 23.5
An estimate from reported numbers and market multiples, not a price target or investment advice. It can be far off for companies whose profits are about to change sharply.
Market risk
From the past year of daily prices.
Liquidity
Low risk
- Average value traded per day
- $21.74M
- Value traded per 1% price move
- $15.32M
Downside
Medium risk
- Typical loss in a bad month
- 24.0%
- Volatility (annualized)
- 39%
- Sharpe ratio, 1 year
- 0.24
- Beta to the S&P 500 (5Y)
- 0.60
Typical bad-month loss, week by week
Margins
Share of revenue, fiscal years 2010 to 2025
Gross margin
Operating margin
Net margin
Growth rates
Compound annual growth to fiscal 2025
| Per year | 1 year | 3 years | 5 years | 10 years | Five-year pace |
|---|---|---|---|---|---|
| Revenue | +9.3% | +8.3% | +8.1% | +9.5% | |
| Gross profit | +12.0% | +8.7% | +11.0% | +9.2% | |
| Operating income | +17.5% | +12.3% | +19.0% | +21.0% | |
| Net income | +17.4% | +7.9% | +17.5% | +21.7% | |
| EPS, diluted | +20.8% | +11.3% | +21.5% | – | |
| Free cash flow | -44.0% | -4.5% | -13.2% | +22.4% | |
| Dividend per share | +16.6% | +16.5% | +16.5% | – |
Returns and balance sheet
10 fiscal years. Hover a measure to see how it is calculated.
| Measure | FY2016 | FY2020 | FY2025 | Trend |
|---|---|---|---|---|
| Return on equity | 6.2% | 12.0% | 25.7% | |
| Return on assets | 4.0% | 4.5% | 9.1% | |
| Current ratio | 1.81 | 1.10 | 0.92 | |
| Interest coverage | 40.3× | 28.6× | 15.5× | |
| Capex to revenue | 4.0% | 3.4% | 0.5% | |
| Diluted shares | 9M | 8M | 7M |
Where the cash went
Fiscal 2021 to 2025, five years combined
CRA International generated $233.05M from operations and spent $268.62M on capital expenditure, dividends and share buybacks. 11% of that went back into the business.
DuPont analysis
Return on equity split into margin, efficiency and leverage
| Fiscal year | Net margin | Asset turnover | Equity multiplier | Return on equity |
|---|---|---|---|---|
| FY2025 | 7.3% | 1.25× | 2.82× | 25.7% |
| FY2024 | 6.8% | 1.22× | 2.65× | 22.0% |
| FY2023 | 6.2% | 1.13× | 2.61× | 18.2% |
| FY2022 | 7.4% | 1.07× | 2.65× | 20.9% |
| FY2021 | 7.4% | 1.02× | 2.68× | 20.1% |
| FY2020 | 4.8% | 0.93× | 2.68× | 12.0% |
| FY2019 | 4.6% | 1.00× | 2.29× | 10.5% |
| FY2018 | 5.4% | 1.14× | 1.82× | 11.2% |
| FY2017 | 2.1% | 1.08× | 1.66× | 3.7% |
| FY2016 | 4.0% | 1.02× | 1.52× | 6.2% |
Piotroski F-Score
Nine tests of profitability, balance sheet and efficiency, fiscal 2025 against fiscal 2024
- ProfitableNet income above zero$54.78M
- Cash generatingOperating cash flow above zero$22.42M
- Return on assets improvedROA up on the prior year8.4% → 9.6%
- Earnings backed by cashOperating cash flow above net income$22.42M vs $54.78M
- Less leverageLong-term debt to assets fell– → 0.0%
- Better liquidityCurrent ratio rose1.07 → 0.92
- No dilutionShare count did not rise7M → 7M
- Gross margin improvedGross margin up on the prior year30.18% → 30.91%
- More efficientAsset turnover rose1.24 → 1.32
See a number that looks wrong?