As of 2024-12-12, the Intrinsic Value of CorVel Corp (CRVL) is
80.39 USD. This CRVL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 358.21 USD, the upside of CorVel Corp is
-77.60%.
The range of the Intrinsic Value is 69.78 - 95.94 USD
80.39 USD
Intrinsic Value
CRVL Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
69.78 - 95.94 |
80.39 |
-77.6% |
| DCF (Growth 10y) |
88.99 - 122.32 |
102.56 |
-71.4% |
| DCF (EBITDA 5y) |
89.62 - 146.57 |
116.14 |
-67.6% |
| DCF (EBITDA 10y) |
108.15 - 175.31 |
138.52 |
-61.3% |
| Fair Value |
54.57 - 54.57 |
54.57 |
-84.77% |
| P/E |
92.52 - 133.54 |
112.00 |
-68.7% |
| EV/EBITDA |
76.43 - 128.60 |
99.81 |
-72.1% |
| EPV |
51.79 - 61.92 |
56.86 |
-84.1% |
| DDM - Stable |
24.85 - 47.34 |
36.10 |
-89.9% |
| DDM - Multi |
30.98 - 47.93 |
37.79 |
-89.5% |
CRVL Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
6,136.14 |
| Beta |
1.49 |
| Outstanding shares (mil) |
17.13 |
| Enterprise Value (mil) |
5,997.79 |
| Market risk premium |
4.60% |
| Cost of Equity |
12.23% |
| Cost of Debt |
5.00% |
| WACC |
8.08% |