investorscraft@gmail.com

Intrinsic Value of CorVel Corp. (CRVL)

Previous Close$253.72
Intrinsic Value
Upside potential
Previous Close
$253.72

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023-03-31 and quarterly data as of 2023-09-30.

  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year(a)2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

INCOME STATEMENT

Revenue growth rate, %11.2NaN
Revenue, $719NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m634NaN
Operating income, $m85NaN
EBITDA, $m110NaN
Interest expense (income), $mNaN
Earnings before tax, $m85NaN
Tax expense, $m18NaN
Net income, $m66NaN

BALANCE SHEET

Cash and short-term investments, $m71NaN
Total assets, $m394NaN
Adjusted assets (=assets-cash), $m323NaN
Average production assets, $m118NaN
Working capital, $m76NaN
Total debt, $m34NaN
Total liabilities, $m192NaN
Total equity, $m202NaN
Debt-to-equity ratio0.167NaN
Adjusted equity ratio0.436NaN

CASH FLOW

Net income, $m66NaN
Depreciation, amort., depletion, $m25NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m82NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-26NaN
Free cash flow, $m109NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m76
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount