Intrinsic Value

CRA International, Inc. (CRAI)

$153.82

+0.22 (+0.14%)

Enterprise Value 634.82
Net Debt 63.17
Equity Value 571.65
Shares Outstanding 7.12
Equity Value Per Share 80.31



Because investors are more interested in the value of the company’s shares alone, we’ll deduct net debt from this value to arrive at a fair value of the company’s equity. Fair Value = Enterprise Value – Debt