As of 2024-12-13, the Intrinsic Value of Copart Inc (CPRT) is
24.00 USD. This Copart valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 61.23 USD, the upside of Copart Inc is
-60.80%.
The range of the Intrinsic Value is 14.46 - 668.11 USD
24.00 USD
Intrinsic Value
Copart Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
14.46 - 668.11 |
24.00 |
-60.8% |
| DCF (Growth 10y) |
16.57 - 841.10 |
28.64 |
-53.2% |
| DCF (EBITDA 5y) |
22.84 - 47.56 |
32.85 |
-46.4% |
| DCF (EBITDA 10y) |
21.64 - 65.02 |
35.73 |
-41.6% |
| Fair Value |
26.64 - 26.64 |
26.64 |
-56.49% |
| P/E |
40.59 - 63.74 |
54.52 |
-11.0% |
| EV/EBITDA |
20.77 - 59.26 |
34.52 |
-43.6% |
| EPV |
8.42 - 22.09 |
15.25 |
-75.1% |
| DDM - Stable |
15.35 - 83.03 |
49.19 |
-19.7% |
| DDM - Multi |
24.17 - 105.69 |
39.80 |
-35.0% |
Copart Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
58,987.14 |
| Beta |
1.31 |
| Outstanding shares (mil) |
963.37 |
| Enterprise Value (mil) |
55,289.02 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.94% |
| Cost of Debt |
20.88% |
| WACC |
12.41% |