Copart, Inc.

Copart, Inc.

CPRTยทNASDAQ

$30.35

-1.7%
IndustrialsSpecialty Business Services

Copart, Inc. provides online auctions and vehicle remarketing services in the United States, Canada, the United Kingdom, Brazil, the Republic of Ireland, Germany, Finland, the United Arab Emirates, Oman, Bahrain, and Spain. It offers a range of services for processing and selling vehicles over the internet through its virtual bidding third generation internet auction-style sales technology to vehicle sellers, insurance companies, banks and finance companies, charities, fleet operators, dealers, vehicle rental companies, and individuals. The company's services include online seller access, salvage estimation, estimating, end-of-life vehicle processing, virtual insured exchange, transportation, vehicle inspection stations, on-demand reporting, title processing and procurement, loan payoff, flexible vehicle processing programs, buy it now, member network, sales process, and dealer services. Its services also comprise services to sell vehicles through CashForCars.com; U-Pull-It service that allows buyer to remove valuable parts and sell the remaining parts and car body; copart 360, an online technology for posting vehicle images; membership tiers for those registering to buy vehicles through Copart.com; and virtual queue to secure a place in line while visiting one of its locations. The company sells its products principally to licensed vehicle dismantlers, rebuilders, repair licensees, used vehicle dealers, and exporters, as well as to the public. The company was incorporated in 1982 and is headquartered in Dallas, Texas.

At a Glance

Live Snapshot
Market Cap$28.10B
EPS1.6100
P/E Ratio18.85
Earnings Date09/03/2026
Copart, Inc.

Copart, Inc. Fair Value Envelope

CPRT ยท NASDAQ

Our analysis suggests that CPRT has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $30.35, this represents a potential HIDDEN relative to our calculated worth for Copart, Inc..

Intrinsic Value
Current Price: $30.35

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$204.9B
+ Cash & Equivalents$2.8B
Firm Value$207.6B
- Debt$103.7M
Equity Value$207.5B
/ Shares Outstanding967,834,374B
DCF Value$214
UNDERVALUED BY 607%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$2.3B
$2.9B
$3.8B
$4.8B
$6.2B
$7.9B
$10.1B
$13.0B
$16.6B
$21.2B
Maintenance CapEx
-$145.7M
-$186.4M
-$238.6M
-$305.4M
-$390.9M
-$500.4M
-$640.4M
-$819.7M
-$1.0B
-$1.3B
Owner Earnings
$2.2B
$2.8B
$3.5B
$4.5B
$5.8B
$7.4B
$9.5B
$12.1B
$15.5B
$19.9B
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$2.0B
$2.4B
$2.8B
$3.3B
$3.9B
$4.7B
$5.5B
$6.6B
$7.8B
$9.2B
Terminal Value represents 76.5% of Enterprise Value