Intrinsic Value of Copart, Inc. (CPRT)

Previous Close$42.62
Intrinsic Value
Upside potential
Previous Close


This valuation is based on fiscal year data as of 2022-07-31 and quarterly data as of 2023-04-30.

  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

show cash flow forecast


Fiscal year2022(a)2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047


Revenue growth rate, %30.0NaN
Revenue, $3501NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m2126NaN
Operating income, $m1375NaN
EBITDA, $m1514NaN
Interest expense (income), $mNaN
Earnings before tax, $m1341NaN
Tax expense, $m251NaN
Net income, $m1090NaN


Cash and short-term investments, $m1384NaN
Total assets, $m5309NaN
Adjusted assets (=assets-cash), $m3925NaN
Average production assets, $m2820NaN
Working capital, $m1762NaN
Total debt, $m24NaN
Total liabilities, $m683NaN
Total equity, $m4626NaN
Debt-to-equity ratio0.005NaN
Adjusted equity ratio0.832NaN


Net income, $m1090NaN
Depreciation, amort., depletion, $m139NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m1177NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-333NaN
Free cash flow, $m1510NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m1762
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN

Company description

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, 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; Copart Recycling service, which allows the public to purchase parts from salvaged and end-of-life vehicles; copart 360, an online technology for posting vehicle images; membership tiers for those registering to buy vehicles through; 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. Copart, Inc. was incorporated in 1982 and is headquartered in Dallas, Texas.