/
DCF Valuation
Base-case fair value
$129.87
Intrinsic $173.16 · 25% MOS
Base-case summary
Our base-case DCF for Crawford & Co (CRD-A) projects 10 years of free cash flow growth at 19.8% for years 1–5 and 9.9% for years 6–10, anchored to 19.8% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $111M in trailing free cash flow, this produces an intrinsic value of $173.16 per share. A 25% safety margin gives a fair value of $129.87.
See 3 scenarios side by side
Conservative, Base, and Optimistic fair values, plus the sensitivity matrix and FCF history. Free account.
Model inputs
TTM Free Cash Flow
$111M
Cash & equivalents
$54M
Total debt
$271M
Shares outstanding
31M