CRVL
CorVel Corp
Price:  
102.50 
USD
Volume:  
86,544.00
United States | Health Care Providers & Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CRVL Intrinsic Value

-58.60 %
Upside

What is the intrinsic value of CRVL?

As of 2025-06-20, the Intrinsic Value of CorVel Corp (CRVL) is 42.43 USD. This CRVL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 102.50 USD, the upside of CorVel Corp is -58.60%.

The range of the Intrinsic Value is 35.35 - 53.98 USD

Is CRVL undervalued or overvalued?

Based on its market price of 102.50 USD and our intrinsic valuation, CorVel Corp (CRVL) is overvalued by 58.60%.

102.50 USD
Stock Price
42.43 USD
Intrinsic Value
Intrinsic Value Details

CRVL Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 35.35 - 53.98 42.43 -58.6%
DCF (Growth 10y) 44.42 - 67.72 53.29 -48.0%
DCF (EBITDA 5y) 37.02 - 54.86 45.75 -55.4%
DCF (EBITDA 10y) 47.11 - 70.49 58.19 -43.2%
Fair Value 29.93 - 29.93 29.93 -70.80%
P/E 30.43 - 41.44 33.99 -66.8%
EV/EBITDA 30.96 - 46.89 39.29 -61.7%
EPV 26.12 - 33.14 29.63 -71.1%
DDM - Stable 14.23 - 33.10 23.66 -76.9%
DDM - Multi 17.69 - 33.94 23.45 -77.1%

CRVL Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 5,263.38
Beta 0.67
Outstanding shares (mil) 51.35
Enterprise Value (mil) 5,092.79
Market risk premium 4.60%
Cost of Equity 7.58%
Cost of Debt 5.00%
WACC 5.75%