Previous Close | $97.78 |
Intrinsic Value | $46.06 |
Upside potential | -53% |
Data is not available at this time.
CorVel Corporation operates in the healthcare and risk management sector, specializing in workers' compensation, auto liability, and disability management solutions. The company generates revenue primarily through fee-based services, including claims management, medical bill review, and case management, catering to employers, insurers, and third-party administrators. Its integrated technology platform enhances efficiency and cost control, positioning CorVel as a niche leader in cost-containment services within the highly fragmented insurance services industry. The company’s focus on data analytics and automation provides a competitive edge, enabling it to serve a diverse client base while maintaining strong margins. CorVel’s market position is reinforced by its long-standing relationships with clients and a reputation for reliability in managing complex claims. Despite competition from larger insurers and tech-driven entrants, CorVel’s specialized expertise and scalable solutions allow it to maintain steady growth in a cyclical industry.
CorVel reported revenue of $895.6 million for FY 2025, with net income of $95.2 million, reflecting a net margin of approximately 10.6%. The company’s diluted EPS stood at $1.83, demonstrating consistent profitability. Operating cash flow was robust at $99.2 million, supported by efficient working capital management. Capital expenditures of $29.2 million indicate ongoing investments in technology and infrastructure to sustain operational efficiency.
CorVel’s earnings power is underscored by its ability to generate stable cash flows from its fee-based model. The company’s capital efficiency is evident in its disciplined approach to expenditures, balancing growth investments with profitability. With no significant debt burden and a strong cash position, CorVel maintains flexibility to reinvest in its business or pursue strategic opportunities without compromising financial stability.
CorVel’s balance sheet remains healthy, with cash and equivalents of $105.6 million and total debt of $31.4 million, resulting in a conservative leverage profile. The company’s liquidity position is strong, providing ample cushion for operational needs and potential acquisitions. Shareholders’ equity is well-supported by retained earnings, reflecting a history of prudent financial management.
CorVel has demonstrated steady revenue growth, driven by demand for its cost-containment services and technological advancements. The company does not currently pay dividends, opting instead to reinvest cash flows into growth initiatives. This strategy aligns with its focus on expanding market share and enhancing service offerings in a competitive landscape.
The market values CorVel’s consistent profitability and niche positioning, though its valuation multiples may reflect the cyclical nature of its industry. Investors likely anticipate sustained growth from operational efficiencies and potential market share gains, balanced against macroeconomic risks affecting claim volumes and pricing pressures in the insurance sector.
CorVel’s strategic advantages lie in its specialized expertise, integrated technology platform, and strong client relationships. The outlook remains positive, with opportunities to leverage data analytics and automation for further efficiency gains. However, the company must navigate industry consolidation and regulatory changes to maintain its competitive edge. Long-term success will depend on its ability to adapt to evolving client needs and technological disruptions.
Company filings, financial statements
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |