
CorVel Corp
NASDAQ:CRVL

Intrinsic Value
The intrinsic value of one
CRVL
stock under the Base Case scenario is
44.56
USD.
Compared to the current market price of 109.98 USD,
CorVel Corp
is
Overvalued by 59%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
CorVel Corp
Fundamental Analysis


Revenue & Expenses Breakdown
CorVel Corp
Balance Sheet Decomposition
CorVel Corp
Current Assets | 386.7m |
Cash & Short-Term Investments | 170.6m |
Receivables | 104.1m |
Other Current Assets | 112m |
Non-Current Assets | 159.3m |
PP&E | 112.9m |
Intangibles | 37.3m |
Other Non-Current Assets | 9.2m |
Free Cash Flow Analysis
CorVel Corp
USD | |
Free Cash Flow | USD |
Earnings Waterfall
CorVel Corp
Revenue
|
895.6m
USD
|
Cost of Revenue
|
-685.9m
USD
|
Gross Profit
|
209.7m
USD
|
Operating Expenses
|
-88.9m
USD
|
Operating Income
|
120.8m
USD
|
Other Expenses
|
-25.7m
USD
|
Net Income
|
95.2m
USD
|
CRVL Profitability Score
Profitability Due Diligence
CorVel Corp's profitability score is 64/100. The higher the profitability score, the more profitable the company is.

Score
CorVel Corp's profitability score is 64/100. The higher the profitability score, the more profitable the company is.
CRVL Solvency Score
Solvency Due Diligence
CorVel Corp's solvency score is 72/100. The higher the solvency score, the more solvent the company is.

Score
CorVel Corp's solvency score is 72/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
CRVL Price Targets Summary
CorVel Corp
Dividends
Current shareholder yield for CRVL is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
CRVL
stock under the Base Case scenario is
44.56
USD.
Compared to the current market price of 109.98 USD,
CorVel Corp
is
Overvalued by 59%.