investorscraft@gmail.com

Intrinsic Value of CorVel Corporation (CRVL)

Previous Close$97.78
Intrinsic Value
Upside potential
Previous Close
$97.78

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

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.

Revenue Profitability And Efficiency

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.

Earnings Power And Capital 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.

Balance Sheet And Financial Health

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.

Growth Trends And Dividend Policy

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.

Valuation And Market Expectations

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.

Strategic Advantages And Outlook

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.

Sources

Company filings, financial statements

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount