CorVel Corporation

CorVel Corporation

CRVLยทNASDAQ

$57.27

-8.1%
Financial ServicesInsurance - Brokers

CorVel Corporation provides workers' compensation, auto, liability, and health solutions for employers, third party administrators, insurance companies, and government agencies to assist them in managing the medical costs and monitoring the quality of care associated with healthcare claims. It applies technology, including artificial intelligence, machine learning, and natural language processing to enhance the managing of episodes of care and the related health care costs. The company offers network solutions services, including automated medical fee auditing, preferred provider management and reimbursement services, retrospective utilization review, facility claim review, professional review, pharmacy services, directed care services, Medicare solutions, clearinghouse services, independent medical examinations, and inpatient medical bill review. It also provides a range of patient management services, such as claims management, case management, 24/7 nurse triage, utilization management, vocational rehabilitation, and life care planning, as well as processing of claims for self-insured payors with respect to property and casualty insurance. The company was incorporated in 1987 and is headquartered in Fort Worth, Texas.

At a Glance

Live Snapshot
Market Cap$2.90B
EPS2.1500
P/E Ratio26.64
Earnings Date08/04/2026
CorVel Corporation

CorVel Corporation Fair Value Envelope

CRVL ยท NASDAQ

Our analysis suggests that CRVL has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $57.27, this represents a potential HIDDEN relative to our calculated worth for CorVel Corporation.

Intrinsic Value
Current Price: $57.27

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$17.9B
+ Cash & Equivalents$233.1M
Firm Value$18.1B
- Debt$20.7M
Equity Value$18.1B
/ Shares Outstanding51,355,093B
DCF Value$352
UNDERVALUED BY 515%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$166.5M
$217.8M
$284.9M
$372.7M
$487.5M
$637.7M
$834.2M
$1.1B
$1.4B
$1.9B
Maintenance CapEx
-$9.4M
-$12.2M
-$16.0M
-$20.9M
-$27.4M
-$35.8M
-$46.9M
-$61.3M
-$80.2M
-$104.9M
Owner Earnings
$157.2M
$205.6M
$268.9M
$351.8M
$460.2M
$601.9M
$787.3M
$1.0B
$1.3B
$1.8B
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$145.5M
$176.3M
$213.5M
$258.6M
$313.2M
$379.3M
$459.4M
$556.4M
$673.9M
$816.2M
Terminal Value represents 77.7% of Enterprise Value