CPRT
Copart Inc
Price:  
54.93 
USD
Volume:  
3,339,143.00
United States | Commercial Services & Supplies
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Copart Intrinsic Value

%
Upside

As of 2024-05-22, the Intrinsic Value of Copart Inc (CPRT) is 51.07 USD. This Copart valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 54.93 USD, the upside of Copart Inc is %.

The range of the Intrinsic Value is 31.42 - 160.51 USD

54.93 USD
Stock Price
51.07 USD
Intrinsic Value
Intrinsic Value Details

Copart Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 31.42 - 160.51 51.07 -7.0%
DCF (Growth 10y) 41.83 - 208.37 67.37 22.6%
DCF (EBITDA 5y) 32.26 - 48.32 38.51 -29.9%
DCF (EBITDA 10y) 41.84 - 67.38 51.76 -5.8%
Fair Value 34.88 - 34.88 34.88 -36.50%
P/E 35.55 - 57.27 46.32 -15.7%
EV/EBITDA 18.49 - 48.12 27.62 -49.7%
EPV 10.00 - 14.77 12.38 -77.5%
DDM - Stable 15.06 - 107.66 61.36 11.7%
DDM - Multi 25.93 - 148.15 44.56 -18.9%

Copart Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 52,813.00
Beta 1.26
Outstanding shares (mil) 961.46
Enterprise Value (mil) 51,556.51
Market risk premium 4.60%
Cost of Equity 7.87%
Cost of Debt 20.37%
WACC 7.87%