Valuation CorVel Corporation

Stocks

Market Closed - Nasdaq Other stock markets 06:00:00 14/07/26 am AEST			5-day change	1st Jan Change
63.27 ^USD	+1.57%		-0.97%	-6.50%

17/06	CorVel Corporation Launches Marketwise Repricing to Deliver Smarter Market-Based Medical Cost Containment	CI
12/06	Corvel Insider Sold Shares Worth $1,279,739, According to a Recent SEC Filing	MT

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	1,834	2,968	3,265	4,495	5,751	2,795
Change	-	61.83%	10.01%	37.68%	27.93%	-51.39%
Enterprise Value (EV) ¹	1,749	2,914	3,227	4,421	5,608	2,591
Change	-	66.59%	10.77%	36.98%	26.85%	-53.81%
P/E	40.2x	46x	50.5x	59.8x	61.2x	25.5x
PBR	8.32x	13.9x	16.2x	18.2x	17.9x	7.06x
PEG	-	1.1x	16.79x	3.6x	2.5x	1.5x
Capitalization / Revenue	3.32x	4.59x	4.54x	5.65x	6.42x	2.92x
EV / Revenue	3.16x	4.51x	4.49x	5.56x	6.26x	2.7x
EV / EBITDA	21.2x	26.9x	29.4x	36.4x	37.3x	14.8x
EV / EBIT	29.6x	34.5x	38.2x	46.5x	46.4x	18.1x
EV / FCF	23.7x	131x	61.8x	80.6x	73.9x	27.9x
FCF Yield	4.23%	0.76%	1.62%	1.24%	1.35%	3.59%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	0.85	1.22	1.257	1.467	1.83	2.14
Distribution rate	-	-	-	-	-	-
Net sales ¹	552.6	646.2	718.6	795.3	895.6	958.5
EBITDA ¹	82.61	108.4	109.7	121.4	150.4	174.9
EBIT ¹	59.18	84.51	84.55	95.1	120.8	143.1
Net income ¹	46.36	66.41	66.36	76.25	95.16	110.3
Net Debt ¹	-85.05	-54.36	-37.57	-74.17	-142.5	-205
Reference price ²	34.20	56.15	63.43	87.65	111.97	54.65
Nbr of stocks (in thousands)	53,631	52,862	51,477	51,283	51,359	51,152
Announcement Date	28/5/21	27/5/22	26/5/23	24/5/24	23/5/25	22/5/26

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
CORVEL CORPORATION	-	-	-	-	3.23B
CVS HEALTH CORPORATION	16.95x	0.47x	10.12x	2.51%	135B
HCA HEALTHCARE, INC.	12.94x	1.69x	8.36x	0.79%	86.68B
FRESENIUS SE & CO. KGAA	12.46x	1.43x	8.67x	2.72%	26.77B
QUEST DIAGNOSTICS INCORPORATED	21.57x	2.35x	11.88x	1.55%	22.95B
DR. SULAIMAN AL HABIB MEDICAL SERVICES GROUP COMPANY	29.29x	5.39x	22.75x	2.38%	20.06B
TENET HEALTHCARE CORPORATION	7.74x	1.23x	5.82x	-.--%	16.78B
REDE D'OR SÃO LUIZ S.A.	15.83x	1.48x	7.57x	4.43%	15.25B
DAVITA INC.	16.11x	1.84x	8.84x	0.71%	15.12B
FRESENIUS MEDICAL CARE AG	14.24x	1.05x	5.86x	3.22%	13.02B
Average	16.35x	1.88x	9.98x	2.03%	35.5B
Weighted average by Cap.	16.00x	1.41x	9.88x	1.95%