Crawford & Co (CRD-A) DCF Valuation
Every assumption below is yours to change. The defaults are derived from this company's own filing history, not from a house view.
Conservative
$23.36
0% undervaluedvs $0.00
Base
$46.41
0% undervaluedvs $0.00
Optimistic
$81.74
0% undervaluedvs $0.00
Where today's price sits
Today's price falls outside the modelled range.
Base free cash flow
$96M
Trailing twelve months
Historical FCF CAGR
+16.3%
Across 6 reported periods
Market implies
—
No solution in range
Terminal value share
67%
Of the base case valuation
Growth needed to justify today's price
No growth rate in the tested range reproduces today's price at these assumptions.
Curve holds terminal growth at 2.5%, years 6 to 10 at half the first-stage rate, and applies no safety margin.
Free cash flow history
The most recent period is the base every projection starts from. Compounded, that history is +16.3% a year.
Crawford (CRD-A) DCF: intrinsic value and margin of safety
Intrinsiqq's two-stage DCF values Crawford (CRD-A) at about $61.77 per share, or $46.32 with a 25% margin of safety. Every assumption is adjustable below; this is analysis, not investment advice.
Frequently asked
What is Crawford's (CRD-A) fair value?+
Intrinsiqq's two-stage discounted cash flow (DCF) model estimates an intrinsic value of about $61.77 per share for CRD-A. It projects recent free cash flow forward at a growth rate that fades toward a long-run rate, then discounts those cash flows back to today. Applying a 25% margin of safety gives a more conservative fair-value entry around $46.32. The output moves with the growth and discount-rate inputs, so it is best read as a range, not a single number. You can change every assumption with the sliders on this tab.
What growth is priced into Crawford?+
The base case grows CRD-A's free cash flow at about 16.3% a year before fading, against roughly 16.3% historical free-cash-flow growth. If the price implies growth well above what the company has actually delivered, the market is paying for optimism; if below, expectations are modest. Adjust the growth assumption on this tab to see what the current price is really betting on.
What is a good margin of safety for Crawford?+
A margin of safety is the discount to intrinsic value you demand before buying, to protect against being wrong on the inputs. Intrinsiqq applies 25% by default, which turns CRD-A's $61.77 intrinsic estimate into a $46.32 entry. Wider margins suit less predictable businesses; you can set your own on this tab. This is analysis from SEC filings, not investment advice.
SourceFair value computed from the 10-Q filed 3 Aug 2026, covering the period ending 30 Jun 2026, as reported to the SEC. Data last refreshed 3 Oct 2026. How this is calculated.
Fiscal year ends Dec.
Related stocks: Insurance Agents, Brokers & Service
Spot a number that looks wrong?
Data sourced from SEC EDGAR filings and third-party price providers. Scores, valuations, and metrics are algorithmic estimates. This is not investment advice. See our Terms and Methodology.