As of 2025-05-20, the Intrinsic Value of CorVel Corp (CRVL) is 36.63 USD. This CRVL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 114.31 USD, the upside of CorVel Corp is -68.00%.
The range of the Intrinsic Value is 30.57 - 46.47 USD
Based on its market price of 114.31 USD and our intrinsic valuation, CorVel Corp (CRVL) is overvalued by 68.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 30.57 - 46.47 | 36.63 | -68.0% |
| DCF (Growth 10y) | 42.53 - 65.02 | 51.12 | -55.3% |
| DCF (EBITDA 5y) | 34.47 - 54.27 | 44.53 | -61.0% |
| DCF (EBITDA 10y) | 46.12 - 72.94 | 59.27 | -48.2% |
| Fair Value | 19.71 - 19.71 | 19.71 | -82.76% |
| P/E | 24.87 - 48.19 | 32.85 | -71.3% |
| EV/EBITDA | 27.24 - 44.60 | 35.12 | -69.3% |
| EPV | 22.97 - 28.95 | 25.96 | -77.3% |
| DDM - Stable | 13.05 - 29.98 | 21.52 | -81.2% |
| DDM - Multi | 17.84 - 33.07 | 23.30 | -79.6% |
| Market Cap (mil) | 5,870.96 |
| Beta | 0.75 |
| Outstanding shares (mil) | 51.36 |
| Enterprise Value (mil) | 5,708.02 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.68% |
| Cost of Debt | 5.00% |
| WACC | 5.80% |