CRVL
CorVel Corp
Price:  
271.64 
USD
Volume:  
26,421.00
United States | Health Care Providers & Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CRVL Intrinsic Value

%
Upside

As of 2024-05-18, the Intrinsic Value of CorVel Corp (CRVL) is 84.09 USD. This CRVL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 271.64 USD, the upside of CorVel Corp is %.

The range of the Intrinsic Value is 67.88 - 113.03 USD

271.64 USD
Stock Price
84.09 USD
Intrinsic Value
Intrinsic Value Details

CRVL Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 67.88 - 113.03 84.09 -69.0%
DCF (Growth 10y) 78.36 - 128.53 96.44 -64.5%
DCF (EBITDA 5y) 75.86 - 116.99 96.11 -64.6%
DCF (EBITDA 10y) 85.26 - 132.17 107.37 -60.5%
Fair Value 64.34 - 64.34 64.34 -76.32%
P/E 57.17 - 120.59 92.98 -65.8%
EV/EBITDA 70.52 - 112.28 89.63 -67.0%
EPV 55.78 - 76.70 66.24 -75.6%
DDM - Stable 30.56 - 80.66 55.61 -79.5%
DDM - Multi 34.22 - 74.30 47.29 -82.6%

CRVL Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 4,642.33
Beta 0.69
Outstanding shares (mil) 17.09
Enterprise Value (mil) 4,535.33
Market risk premium 4.60%
Cost of Equity 7.97%
Cost of Debt 5.00%
WACC 5.95%