Corvel Corp
CRVLAbove valueExpectations · demandingHeld by 2 superinvestors.
SEC 10-K · fundamentals
Business quality
As of 2026-03-31Valuation basis: trailing twelve months to 2026-06-30 — latest 10-K plus unaudited 10-Q filings.
- Revenue growth
- +7.0%
- Net margin
- 11.5%
- ROE
- 28.0%
- FCF margin
- 11.5%
Valuation · value band
Above fair value
Zero-growth floor
$18
Central IV
$30
Optimistic top
$35
Corvel Corp (CRVL): A conservative value band $18–$35 / sh (zero-growth floor to growth-capped optimistic top); central read about $30. Today’s price sits above that band (price $84 as of 2026-10-22).
The middle figure is the main read. The right end is the optimistic case under the same conservative caps — not an absolute ceiling.
Revenue growth 7% (lower of historical trend and fundamental cap, capped by moat) · moat 10 yr · discount 10.8% · Zero-growth downside $18
Price as of 2026-10-22 · yahoo · DGS10 5.1% @ 2026-10-21.
Method & numbers
Operating income is not reported separately (e.g. banks, insurers, and some diversified issuers), so earnings power is shown via the owner-earnings lens only; the unlevered NOPAT lens does not apply.
Model cautions
- Growth nearly matches the discount rate — the estimate is sensitive to assumptions.
A conservative intrinsic-value band (zero-growth floor to growth-capped DCF) plus a tangible asset floor — not investment advice, not a buy/sell signal, and not a price target.
Owner-earnings DCF $19.16 – $35.42 · Greenwald zero-growth $21.40 · zero-growth base $21.40 · reproduction $7.30
Moat Franchise (moat) · terminal value 49% of present value · owner-earnings yield 2% vs 10Y 5.1%.
Graham earnings-power value (normalized NOPAT)
Operating income is not reported separately (e.g. banks, insurers, and some diversified issuers), so earnings power is shown via the owner-earnings lens only; the unlevered NOPAT lens does not apply.
Normalized NOPAT from operating margin — not applicable when operating income is not reported separately. Unlevered (pre-interest, attributable to all capital). Capitalized at the 9–11% rate band (read as a WACC proxy). Enterprise → equity bridge (+ cash − total debt) — not applied (lens not assessable).
Years: TTM 2026-06-30, 2024, 2023, 2022, 2021
Buffett owner-earnings value$17.51 – $21.40 / sh
Owner earnings = average net income + average D&A − maintenance capex (zero-growth floor; no ΔNWC). Levered (starts from net income, already after interest — an equity-holder stream). Capitalized at the 9–11% rate band (read as a cost-of-equity proxy). No enterprise→equity bridge: the capitalized result is already equity value (subtracting debt would double-count interest).
Years: TTM 2026-06-30, 2024, 2023, 2022, 2021
v1 simplifications: Owner earnings = net income + D&A − maintenance capex (degraded); the working-capital change is excluded (maintenance ΔNWC ≈ 0; growth ΔNWC is carried in growth value, not double-counted). Maintenance-capex methods diverge by 78% (> 50%); estimate is degraded. One-time items are not separately normalized (multi-year averaging smooths them partially). Share-based compensation is left as a real expense (not added back); see the SBC/OE disclosure. Capitalized at the 9–11% band as a cost-of-equity proxy; no leverage premium applied (net cash or debt within the no-charge range).
Reproduction value = tangible net assets $371.86M = $7.30 / sh. Tangible net assets = shareholders' equity − goodwill − intangibles, ÷ diluted shares (no R&D history to capitalize).
Moat reading: Franchise test compares earnings power (EPV) against reproduction value on both AV_conservative (tangible + capitalized R&D) and AV_reproduction (conservative + acquired-reset proxy). Both must clear the franchise multiple for a moat signal; near it, a commodity; below it, value destruction. A directional reading, not a verdict.
Assumes a narrow moat · competitive-advantage period ≈ 10 years.
Growth value not assessable — Operating income is not available across the window, so ROIIC / growth value cannot be computed.
Window TTM 2026-06-30, FY 2024, 2023, 2022, 2021 · discount band 9%–11% · normalized tax 21% (Average effective tax rate over 5 year(s), capped at the statutory 21%.) · diluted shares.
Owner-earnings DCF: growth g₁ 7% · OE FY TTM 2026-06-30, 2024, 2023, 2022, 2021 · Discount band: 9.63%–12.00% (DGS10 +4.5% to a 12% strict end, as of 2026-10-21). No enterprise→equity bridge: owner earnings already flow to shareholders (post-interest), so no net cash is added and no debt subtracted — matching the engine owner-earnings lamp.
Valuation basis: trailing twelve months to 2026-06-30 — latest 10-K plus unaudited 10-Q filings.
What the price is betting
Today's price pencils in about 26.7% a year in owner-earnings for the next few years. Revenue actually grew 11.6% a year.
The market wants it well ahead of its own track record.
Roughly, the price needs its historical revenue growth to run about 30 more years to hold up.
SEC 13F · holders
Superinvestors Holding This Security
2 holders · $8.4M combined · this quarter +1 opened / -0 exited
- Value$7.3MWeight (prev→now)0.0% → 0.0% ▲
- Value$1.2MWeight (prev→now)New · 0.0%
SEC 13F · notes
Written summary
Written summary
Corvel Corp (CRVL) is held by 2 of the superinvestors tracked on Compounder, with a combined $8.4M in reported 13F value. The largest position belongs to Jeremy Grantham, where it makes up 0.0% of the portfolio.
Other notable holders by value include Ray Dalio (0.0% of its book).
In the quarter ended 2026-06-30, 1 of the tracked filers opened a new position in CRVL, 1 added to existing ones, 0 trimmed, and 0 sold out entirely.
Holder counts and values reflect the most recent SEC Form 13F filings, through the quarter ended 2026-06-30. Source: SEC EDGAR. A 13F shows only long US-listed positions and can lag the real portfolio by up to 45 days, so this is disclosed long ownership, not a complete picture.
SEC 13F · co-ownership
Also held by these investors
Investors holding Corvel Corp (CRVL) also commonly hold →
- Ss Spdr S&P 500 Etf Trust-UsSPY2 holders
- Microsoft CorpMSFT2 holders
- Lam Research CorpLRCX2 holders
- Alphabet Inc-Cl AGOOGL2 holders
- Apple IncAAPL2 holders
- Meta Platforms Inc-Class AMETA2 holders
CRVL's price is not below its conservative value band. See current strike-zone stocks
Sources· SEC EDGAR 13F as of 2026-06-30 · filed 2026-08-14· Yahoo Finance as of 2026-10-22· SEC 10-K + 10-Q (XBRL) as of 2026-06-30 · filed 2026-08-06·FRED 10-year Treasury (DGS10) as of 2026-10-21
Educational data only — not investment advice. 13F positions are self-reported and can lag up to 45 days.
Stay Updated
One email after each quarter's 13F deadline: what the superinvestors did. Unsubscribe anytime.