Projected Income Statement: Crawford & Company

Forecast Balance Sheet: Crawford & Company

Forecast Balance Sheet - Crawford & Company
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Net Debt - - - - - - -
Change - - - - - - -
Announcement Date 3/14/22 A 3/6/23 A 3/4/24 A 3/3/25 A 3/2/26 A - -
Estimates

Cash Flow Forecast: Crawford & Company

Fiscal Period: December 2020 2021 2022 2023 2024 2025
CAPEX 1 14.23 9.225 6.838 4.89 6.21 7.014
Change - -35.15% -25.88% -28.49% 26.99% 12.95%
Free Cash Flow (FCF) 1 77.19 68.31 -16.99 59.63 12.58 49.93
Change - -11.5% -124.88% 450.92% -78.91% 296.96%
Announcement Date 3/4/21 A 3/15/22 A 3/6/23 A 3/4/24 A 3/3/25 A 3/2/26 A
1USD in Million
Estimates

Forecast Financial Ratios: Crawford & Company

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026 2027

Profitability

        
EBITDA Margin (%) - 8.92% 8.1% 9.37% 8.41% 9.36% 10.02% 10.37%
EBIT Margin (%) - 5.67% 5.34% 6.74% 5.78% 6.5% 7.32% 7.36%
EBT Margin (%) - 3.98% 0.42% 3.74% 3.18% 2.73% 4.77% 5.88%
Net margin (%) - 2.79% -1.54% 2.42% 2.06% 1.55% 3.44% 3.91%
FCF margin (%) - - - - - - - -
FCF / Net Income (%) - - - - - - - -

Profitability

        
ROA 5% 3.93% 4.18% 5.33% 4.44% 4.84% - -
ROE 15.39% 15.34% -11.07% 22.99% 17.96% 12.03% - -

Financial Health

        
Leverage (Debt/EBITDA) - - - - - - - -
Debt / Free cash flow - - - - - - - -

Capital Intensity

        
CAPEX / Current Assets (%) - - - - - - - -
CAPEX / EBITDA (%) - - - - - - - -
CAPEX / FCF (%) - - - - - - - -

Items per share

        
Cash flow per share 1 - - - - - - - -
Change - - - - - - - -
Dividend per Share 1 - 0.24 0.24 0.26 0.28 0.29 0.31 0.33
Change - - 0% 8.33% 7.69% 3.57% 6.9% 6.45%
Book Value Per Share 1 - - - - - - - -
Change - - - - - - - -
EPS 1 - 0.57 -0.37 0.62 0.54 0.4 0.9 1.11
Change - - -164.91% 267.57% -12.9% -25.93% 125% 23.33%
Nbr of stocks (in thousands) - 51,432 48,405 48,887 49,011 49,210 47,659 47,659
Announcement Date - 3/14/22 A 3/6/23 A 3/4/24 A 3/3/25 A 3/2/26 A - -
1USD
Estimates
2026 *2027 *
P/E 12.7x 10.3x
PBR - -
EV / Sales 0.44x 0.43x
Yield 2.71% 2.88%

EPS & Dividend

EPS & Dividend - Crawford & Company


Y-o-Y evolution of P/E

Valuation ratios - P/E - Crawford & Company
 

Year-on-year evolution of the Yield

Valuation ratios - Yield - Crawford & Company
Trader
-
Investor
-
Global
-
Quality
-
ESG MSCI
A
MarketScreener Ratings - Crawford & Company
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
2
Last Close Price
11.46USD
Average target price
14.00USD
Spread / Average Target
+22.16%
  1. Stock Market
  2. Stocks
  3. CRD.B Stock
  4. CRD.A Stock
  5. Financials Crawford & Company