Valuation CorVel Corporation

Stocks

Real-time Estimate Cboe BZX Other stock markets 16:40:24 13/07/2026 +03			5-day change	1st Jan Change
62.74 ^USD	+0.71%		-2.88%	-7.95%

06-17	CorVel Corporation Launches Marketwise Repricing to Deliver Smarter Market-Based Medical Cost Containment	CI
06-12	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	5/28/21 A	5/27/22 A	5/26/23 A	5/24/24 A	5/23/25 A	5/22/26 A

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
CORVEL CORPORATION	-	-	-	-	3.18B
CVS HEALTH CORPORATION	16.67x	0.46x	10x	2.55%	133B
HCA HEALTHCARE, INC.	13.47x	1.74x	8.58x	0.76%	90.2B
FRESENIUS SE & CO. KGAA	12.72x	1.45x	8.79x	2.67%	27.41B
QUEST DIAGNOSTICS INCORPORATED	21.58x	2.36x	11.89x	1.55%	22.96B
DR. SULAIMAN AL HABIB MEDICAL SERVICES GROUP COMPANY	29.24x	5.38x	22.71x	2.39%	20.02B
TENET HEALTHCARE CORPORATION	8.11x	1.27x	5.99x	-.--%	17.59B
REDE D'OR SÃO LUIZ S.A.	16.04x	1.5x	7.67x	4.37%	15.5B
DAVITA INC.	15.92x	1.83x	8.78x	0.72%	14.95B
FRESENIUS MEDICAL CARE AG	13.91x	1.03x	5.79x	3.29%	12.75B
Average	16.41x	1.89x	10.02x	2.03%	35.74B
Weighted average by Cap.	15.99x	1.43x	9.88x	1.93%