CorVel stock: fair value
CRVLThe fair value of CorVel under our model is $66.31, the price is 30% above.
The fair value is an estimate from our model, not a price target.
Daily figure as of 13 Nov 2026
Valuation signal
Modestly overvaluedIn our model the price counts as cheap below $47.37 and expensive above $110.52 (uncertainty high, based on the price swings of the past year).
The two parts of the fair value come to $73.66 (cash-flow model) and $58.97 (industry comparison), and the gap between them shows how uncertain the estimate is. The price is above both.
Calculated with a cost of equity of 8.8%. At 9.8% the fair value would be $59.98, at 7.8% it would be $75.83.
Where the number comes from
Half from the cash-flow model, half from earnings times the industry P/E (24.6).
Ten-year cash-flow model from smoothed free cash flow and its past growth until it reaches 3.8%. Discounted at 8.8% (floor: government bond yield 3.8% plus 5 percentage points, since beta 0.8 times the risk premium would give less); no analyst estimates were available.
Calculate with your own assumptionsThe calculation step by step
With these figures the cash flow model arrives at $73.66 per share: free cash flow for the next ten years, each year discounted to today at 8.8%, plus the terminal value for the years after. The table explains the calculation; it is not a recommendation.
Calculation as a table
| Year | Free cash flow | Source | Discount factor | Present value (discounted at 8.8%) |
|---|---|---|---|---|
| 2027 | $141.32M | extrapolated at 18.9% | 0.9189 | $129.85M |
| 2028 | $161.63M | extrapolated at 14.4% | 0.8443 | $136.47M |
| 2029 | $179.75M | extrapolated at 11.2% | 0.7758 | $139.46M |
| 2030 | $195.93M | extrapolated at 9.0% | 0.7129 | $139.67M |
| 2031 | $210.52M | extrapolated at 7.4% | 0.6550 | $137.9M |
| 2032 | $223.91M | extrapolated at 6.4% | 0.6019 | $134.77M |
| 2033 | $236.46M | extrapolated at 5.6% | 0.5530 | $130.77M |
| 2034 | $248.45M | extrapolated at 5.1% | 0.5082 | $126.26M |
| 2035 | $260.12M | extrapolated at 4.7% | 0.4669 | $121.46M |
| 2036 | $271.67M | extrapolated at 4.4% | 0.4291 | $116.56M |
| Step | Value |
|---|---|
| Sum of present values (ten years) | $1.31B |
| Terminal value: cash flow 2036 × (1 + 3.8%) / (8.8% − 3.8%) | $5.64B |
| Present value of terminal value (× 0.4291) | $2.42B |
| Equity value (sum plus present value of terminal value) | $3.73B |
| Shares (diluted) | 50.69M |
| Value per share (equity value divided by shares) | $73.66 |
| Earnings per share, last twelve months | $2.40 |
| × 24.6 (industry P/E) | $58.97 |
| Fair value (average of both parts) | $66.31 |
The model uses free cash flow after interest, which belongs to shareholders, discounted at the cost of equity. Net debt is therefore not deducted again.
Data status and sources
- Score
- Daily value of 13 Nov 2026, recalculated nightly
- Price
- Closing price of 12 Nov 2026
- Latest annual report
- Fiscal year 2026, period end 31 Mar 2026
- Source
- Financial statements, ratios and prices from Financial Modeling Prep (FMP), based on the company's reports. MEQIRI calculates the score and fair value from them.
Mandatory disclosures for this rating
- ; time horizon around 12 months
- Rated Strong, published since 7 Nov 2026 (in the score history since 18 Oct 2026)
- Valuation signal Fairly valued since 7 Nov 2026
- End-of-day prices, metrics cached for up to 24 hours
- Score and fair value are estimates from a disclosed model. They are not facts and not a price target.
- Produced by SSM Ventures UG (haftungsbeschränkt), responsible person Sven Brostmeyer, Managing Director, automatically according to the disclosed model.
- Not investment advice. Losses up to and including a total loss are possible. Personal circumstances are not considered.