CORVEL CORP (CRVL)
Insurance Agents, Brokers & Service · Financial Services · $3.0B
Intrinsic Value (Consensus)
$41.07
Current Price
$58.55
Margin of Safety
-29.9%
29.9% Above Intrinsic Value
Value: $41
Price: $59
Valuation Model Estimates
Current Price: $58.55
DCF (Discounted Cash Flow)
$81.38
Graham Number
$19.31
Earnings Power Value
$20.78
Relative Value (P/E)
$42.80
Dividend Discount Model
Not applicable
—
Consensus Value
$41.07
Model Assumptions
Discount Rate
10.3%
Growth Rate
16.9%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Health Score
B
67
Profitability
25/25
Strength
17/25
Valuation
9/25
Growth
16/25
Financial Health Signals
Strong profitability — ROE of 28% (above 20% is excellent)
Strong earnings growth (17% YoY)
Key Financials
- EPS (TTM)
- $2.14
- EPS (Forward)
- $2.50
- Book Value
- $7.74
- P/E Ratio
- 20.0
- Forward P/E
- 17.1
- PEG Ratio
- —
- ROE
- 28.0%
- Debt/Equity
- —
- Revenue Growth
- 7.0%
- Earnings Growth
- 16.9%
- Dividend Yield
- N/A
- Beta
- 1.00
Similar Stocks (Financial Services)
AACBRArtius II Acquisitio...
$3.57+300%
ACGLNArch Capital Group L...
$225.25+300%
ACGLOArch Capital Group L...
$225.25+300%
AFGBAmerican Financial G...
$182.24+300%
AFGCAmerican Financial G...
$182.24+300%
Data last updated: 2026-06-21
Source: Yahoo Finance