Premium Membership - Holiday Season Special - 75% off

investorscraft@gmail.com

Investor's Craft

Stock Screeners
Stock Indices
Stock Valuation

Intrinsic Value of Copart, Inc. (CPRT)

Previous Close$55.38
Intrinsic Value$10.52
Upside potential  -81%
Previous Close
$55.38
Intrinsic Value
$10.52
Potential        
-81%

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023-07-31 and quarterly data as of 2023-10-31.

  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

Intrinsic Value Stock Screener
Artificial intelligence value of

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year(a)2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

INCOME STATEMENT

Revenue growth rate, %10.5NaN
Revenue, $3870NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m2383NaN
Operating income, $m1487NaN
EBITDA, $m1646NaN
Interest expense (income), $mNaN
Earnings before tax, $m1554NaN
Tax expense, $m317NaN
Net income, $m1238NaN

BALANCE SHEET

Cash and short-term investments, $m2364NaN
Total assets, $m6738NaN
Adjusted assets (=assets-cash), $m4374NaN
Average production assets, $m3122NaN
Working capital, $m2770NaN
Total debt, $m11NaN
Total liabilities, $m750NaN
Total equity, $m5987NaN
Debt-to-equity ratio0.002NaN
Adjusted equity ratio0.828NaN

CASH FLOW

Net income, $m1238NaN
Depreciation, amort., depletion, $m160NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m1364NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-483NaN
Free cash flow, $m1847NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m2770
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount