CorVel Corp Valuation – August 2018 $CRVL

Company Profile (excerpt from Reuters): CorVel Corporation (Corvel), incorporated on May 16, 1991, is a provider of workers’ compensation solutions for employers, third party administrators, insurance companies and government agencies. The Company offers its services as a bundled solution, which includes claims management, as a standalone service, or as add-on services to existing customers. CareMC is an application platform for all of the Company’s primary service lines and delivers immediate access to customers. CareMC offers customers direct access to the Company’s primary services. CareMC allows for electronic communication and reporting between providers, payers, employers and patients. The Company offers services in two general categories, network solutions and patient management.


Downloadable PDF version of this valuation:

ModernGraham Valuation of CRVL – August 2018

Stage 1: Is this company suitable for the Defensive Investor or the Enterprising Investor?

What kind of Intelligent Investor are you?

Defensive Investor; must pass 6 out of the following 7 tests.
1. Adequate Size of the Enterprise Market Cap > $2Bil $1,177,565,744 Fail
2. Sufficiently Strong Financial Condition Current Ratio > 2 1.75 Fail
3. Earnings Stability Positive EPS for 10 years prior Pass
4. Dividend Record Dividend Payments for 10 years prior Fail
5. Earnings Growth Increase of 33% in EPS in past 10 years using 3 year averages at beginning and end 69.01% Pass
6. Moderate PEmg Ratio PEmg < 20 34.11 Fail
7. Moderate Price to Assets PB Ratio < 2.5 OR PB*PEmg < 50 6.29 Fail
Enterprising Investor; must pass 4 out of the following 5 tests, or be suitable for the Defensive Investor.
1. Sufficiently Strong Financial Condition Current Ratio > 1.5 1.75 Pass
2. Sufficiently Strong Financial Condition Debt to NCA < 1.1 0.00 Pass
3. Earnings Stability Positive EPS for 5 years prior Pass
4. Dividend Record Currently Pays Dividend Fail
5. Earnings Growth EPSmg greater than 5 years ago Pass


Stage 2: Determination of Intrinsic Value

EPSmg $1.76
MG Growth Estimate 4.59%
MG Value $31.06
Opinion Overvalued
MG Grade C-
MG Value based on 3% Growth $25.46
MG Value based on 0% Growth $14.93
Market Implied Growth Rate 12.81%
Current Price $59.90
% of Intrinsic Value 192.87%

CorVel Corporation is suitable for the Enterprising Investor but not the more conservative Defensive Investor. The Defensive Investor is concerned with the small size, low current ratio, poor dividend history, and the high PEmg and PB ratios. The Enterprising Investor is only concerned with the lack of dividends. As a result, all Enterprising Investors following the ModernGraham approach should feel comfortable proceeding with the analysis.

As for a valuation, the company appears to be Overvalued after growing its EPSmg (normalized earnings) from $1.34 in 2015 to an estimated $1.76 for 2019. This level of demonstrated earnings growth does not support the market’s implied estimate of 12.81% annual earnings growth over the next 7-10 years. As a result, the ModernGraham valuation model, based on the Benjamin Graham value investing formula, returns an estimate of intrinsic value below the price.

At the time of valuation, further research into CorVel Corporation revealed the company was trading above its Graham Number of $20.28. The company does not pay a dividend. Its PEmg (price over earnings per share – ModernGraham) was 34.11, which was above the industry average of 21.12. Finally, the company was trading above its Net Current Asset Value (NCAV) of $3.86.

CorVel Corporation receives an average overall rating in the ModernGraham grading system, scoring a C-.

Stage 3: Information for Further Research

Net Current Asset Value (NCAV) $3.86
Graham Number $20.28
PEmg 34.11
Current Ratio 1.75
PB Ratio 6.29
Current Dividend $0.00
Dividend Yield 0.00%
Number of Consecutive Years of Dividend Growth 0

Useful Links:

ModernGraham tagged articles Morningstar
Google Finance MSN Money
Yahoo Finance Seeking Alpha
GuruFocus SEC Filings

Most Recent Balance Sheet Figures

Balance Sheet Information 6/1/2018
Total Current Assets $183,156,000
Total Current Liabilities $104,801,000
Long-Term Debt $0
Total Assets $291,210,000
Intangible Assets $40,120,000
Total Liabilities $109,345,000
Shares Outstanding (Diluted Average) 19,102,000

Earnings Per Share History

EPS History
Next Fiscal Year Estimate $2.02
Mar2018 $1.87
Mar2017 $1.51
Mar2016 $1.43
Mar2015 $1.37
Mar2014 $1.61
Mar2013 $1.19
Mar2012 $1.14
Mar2011 $1.03
Mar2010 $1.03
Mar2009 $0.71
Mar2008 $0.84
Mar2007 $0.65
Mar2006 $0.34
Mar2005 $0.32
Mar2004 $0.49
Mar2003 $0.50
Mar2002 $0.43
Mar2001 $0.38
Mar2000 $0.33
Mar1999 $0.28

Earnings Per Share – ModernGraham History

EPSmg History
Next Fiscal Year Estimate $1.76
Mar2018 $1.60
Mar2017 $1.45
Mar2016 $1.40
Mar2015 $1.34
Mar2014 $1.29
Mar2013 $1.09
Mar2012 $1.01
Mar2011 $0.91
Mar2010 $0.81
Mar2009 $0.66
Mar2008 $0.59
Mar2007 $0.47
Mar2006 $0.39
Mar2005 $0.42
Mar2004 $0.46
Mar2003 $0.42

Recommended Reading:

Other ModernGraham posts about the company

CorVel Corp Valuation – Initial Coverage $CRVL

Other ModernGraham posts about related companies

Jones Lang LaSalle Inc Valuation – August 2018 $JLL
Investment Technology Group Inc Valuation – July 2018 $ITG
Stifel Financial Corp Valuation – July 2018 $SF
CI Financial Corp Valuation – July 2018 $TSE:CIX
INTL FCStone Inc Valuation – July 2018 $INTL
SEI Investments Co Valuation – July 2018 $SEIC
Canadian General Investments Ltd Valuation – July 2018 $TSE-CGI
SLM Corp Valuation – July 2018 $SLM
IGM Financial Inc Valuation – July 2018 $TSE-IGM
Main Street Capital Corp Valuation – July 2018 $MAIN


The author did not hold a position in any company mentioned in this article at the time of publication and had no intention of changing that position within the next 72 hours.  See my current holdings here.  This article is not investment advice; any reader should speak to a registered investment adviser prior to making any investment decisions.  ModernGraham is not affiliated with the company in any manner.  Please be sure to review our detailed disclaimer.

Leave a Reply

Your email address will not be published. Required fields are marked *

This site uses Akismet to reduce spam. Learn how your comment data is processed.