CORVEL CORP (CRVL)
Insurance Agents, Brokers & Service
Latest Price
$60.06
TTM P/E
200.20
Normalized P/E
18.94
Div Yield
--
Book Value
7.32
P/B Ratio
8.20
Valuation metrics
adjust assumptions →EPS: $2.14
Book value / share: $7.74
Formula: √(22.5 × EPS × BVPS)
Graham Number
$19.31
68% downside
Norm. op. income: $85M (median of 7yr)
Tax rate: 22%
Discount rate: 10%
Growth assumption: zero (EPV is a no-growth value)
Earnings Power Value
$17.61
71% downside
Base FCF: $70M (median of recent 5yr)
Growth: 25%/yr (median YOY, capped at 25%)
Discount rate: 10%
Terminal growth: 3%
Projection horizon: 10 years
DCF Fair Value
$106.90
+78% upside
EPS: $2.14
Target P/E: 19×
Formula: EPS × P/E
P/E Fair Value
$40.66
32% downside
Institutional Ownership
51.5% held by institutions| Institution | Shares | Value | Ownership % | Change | Filing Date |
|---|---|---|---|---|---|
| BlackRock, Inc. | 4.88M | $266.0M | 9.58% | +82.2K | 2026-03-31 |
| KAYNE ANDERSON RUDNICK INVESTMENT MANAGEMENT LLC | 4.87M | $266.0M | 9.57% | -118.7K | 2026-03-31 |
| VANGUARD PORTFOLIO MANAGEMENT LLC | 1.69M | $92.0M | 3.32% | -- | 2026-03-31 |
| RENAISSANCE TECHNOLOGIES LLC | 1.62M | $88.0M | 3.18% | -68.5K | 2026-03-31 |
| VANGUARD CAPITAL MANAGEMENT LLC | 1.30M | $70.0M | 2.55% | -- | 2026-03-31 |
| STATE STREET CORP | 1.21M | $66.0M | 2.38% | +29.6K | 2026-03-31 |
| DIMENSIONAL FUND ADVISORS LP | 1.16M | $63.0M | 2.28% | -60.4K | 2026-03-31 |
| GEODE CAPITAL MANAGEMENT, LLC | 937.6K | $51.0M | 1.84% | +9.7K | 2026-03-31 |
| MORGAN STANLEY | 694.9K | $37.0M | 1.36% | +147.4K | 2026-03-31 |
| WELLS FARGO & COMPANY/MN | 461.9K | $25.0M | 0.91% | +66.9K | 2026-03-31 |