CRA International Inc (CRAI) is slightly undervalued and Verisk Analytics Inc (VRSK) is slightly undervalued.
Against our estimates of intrinsic value, CRAI trades at the wider discount: a margin of safety of +15%, against +8% for VRSK.
Values as of the 22 Sept 2026 close.
Discounting its cash flows at 8.0% (average of 3 methods) values the shares at $186.19; the price of $158.74 is 15% below that value, and 80% of that value comes from beyond year five.
Leak Score 74/100 on 9 of 12 signals
Discounting its cash flows at 8.8% (average of 3 methods) values the shares at $186.30; the price of $171.94 is 8% below that value, and 77% of that value comes from beyond year five.
Leak Score 64/100 on 9 of 12 signals
| Metric | CRAI | VRSK |
|---|---|---|
| Verdict | Slightly undervalued | Slightly undervalued |
| Price | $158.74 | $171.94 |
| Intrinsic value | $186.19 | $186.30 |
| Margin of safety | +15% | +8% |
| Leak Score | 74/100 (9/12) | 64/100 (9/12) |
| Market cap | $996M | $22.4B |
| Revenue growth, 5 years | 8.1% | 2.0% |
| Operating margin | 10.0% | 44.8% |
| Net margin | 6.2% | 28.2% |
| Return on equity | 26.0% | 444.1% |
| Debt to equity | 1.67 | — |
| P/E | 21.1x | 26.4x |
| Forward P/E | 16.6x | 19.8x |
| P/B | 5.5x | — |
| Dividend yield | 1.4% | 1.2% |