US · CPRT
Copart, Inc.
- Sector
- Industrials · Specialty Business Services
- Headquarters
- Dallas, TX 75254
- Website
- copart.com
Price · as of 2025-07-31
$33.27
Market cap 36.87B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $52.58 | +58.04% |
| Intrinsic Value(DCF) | $23.38 | -29.73% |
| Graham-Dodd Method(GD) | $17.02 | -48.84% |
| Graham Formula(GF) | $27.84 | -16.31% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $2.53 | $29.40 | $0.55 | $0.98 | $2.80 |
| 2012 | $3.43 | $31.10 | $1.63 | $1.24 | $2.46 |
| 2013 | $4.07 | $34.66 | $2.23 | $1.40 | $3.74 |
| 2014 | $3.90 | $35.65 | $1.99 | $1.60 | $3.35 |
| 2015 | $4.35 | $35.33 | $1.24 | $1.78 | $1.48 |
| 2016 | $6.68 | $43.36 | $1.73 | $2.04 | $5.40 |
| 2017 | $8.81 | $36.73 | $3.27 | $2.98 | $9.36 |
| 2018 | $12.97 | $42.00 | $12.08 | $3.60 | $14.36 |
| 2019 | $20.34 | $44.00 | $13.79 | $4.78 | $13.20 |
| 2020 | $28.80 | $42.53 | $10.86 | $6.05 | $11.84 |
| 2021 | $35.10 | $46.64 | $16.55 | $8.31 | $28.91 |
| 2022 | $27.42 | $45.20 | $23.99 | $10.19 | $42.27 |
| 2023 | $44.83 | $49.95 | $24.20 | $12.36 | $23.71 |
| 2024 | $55.92 | $55.25 | $20.41 | $14.39 | $24.29 |
| 2025 | $43.88 | $52.58 | $16.11 | $17.02 | $27.84 |
AI valuation
Our deep-learning model estimates Copart, Inc.'s (CPRT) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $52.58
- Current price
- $33.27
- AI upside
- +58.04%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$23.38
-29.73% upside
Graham-Dodd
$17.02
-48.84% upside
Graham Formula
$27.84
-16.31% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| CPRT | Copart, Inc. | $33.27 | 36.87B | +58% | -30% | -49% | -16% | 27.36 | 4.61 | 9.12 | 17.84 | 201.57 | 4.92 | 45.18% | 36.51% | 33.41% | 18.53% | 31.78% | 16.72% | 0.01 | — | 8.25 | 8.13 | -1.27 | 1357.00% | 968.00% | 2799.00% | 2.91% | 2.63 | 28.22% | 0.00% | 0.00% | 3.03% | 22.20 | 30.61 | 8.11 | 31.50 |
| CCL | Carnival Corporation & pl… | $31.55 | 43.61B | +36% | +145% | -38% | -5% | 16.08 | 3.61 | 1.67 | 10.19 | 39.93 | 4.22 | 29.62% | 16.84% | 10.37% | 25.63% | 11.86% | 5.48% | 2.28 | 3.32 | 0.32 | 0.20 | 3.77 | 4028.00% | 640.00% | 10100.00% | 5.87% | 0.47 | 6.93% | 0.00% | 0.00% | 3.61% | 15.72 | 27.03 | 2.65 | 1.40 |
| CMG | Chipotle Mexican Grill, I… | $37.22 | 49.21B | +11% | -60% | -79% | -59% | 31.95 | 17.33 | 4.11 | 24.41 | 1182.13 | 17.47 | 22.35% | 16.84% | 12.88% | 47.36% | 16.68% | 16.88% | 3.48 | — | 1.23 | 1.09 | 4.01 | 270.00% | 541.00% | -423.00% | 2.95% | 1.78 | 15.73% | 0.00% | 0.00% | 4.94% | 28.81 | 39.97 | 4.85 | 6.97 |
| DHI | D.R. Horton, Inc. | $160.39 | 46.69B | 0% | -59% | -30% | -90% | 13.61 | 2.02 | 1.42 | 10.71 | — | 2.03 | 23.70% | 12.92% | 10.47% | 14.48% | 12.52% | 10.02% | 0.25 | — | 17.39 | 1.75 | 0.63 | -1932.00% | -693.00% | 6219.00% | 6.73% | 1.74 | 12.16% | 1.01% | 13.80% | 9.79% | 11.72 | 15.79 | 1.51 | 6.42 |
| EBAY | eBay Inc. | $90.86 | 41.07B | -11% | -21% | -94% | -22% | 20.06 | 8.68 | 3.61 | 15.61 | 197.59 | 270.54 | 71.45% | 20.51% | 18.30% | 40.85% | 24.82% | 10.80% | 1.60 | 9.26 | 1.10 | 0.91 | 1.93 | 1015.00% | 795.00% | -1508.00% | 4.15% | 0.47 | 20.92% | 1.33% | 26.60% | 7.57% | 19.54 | 26.79 | 4.01 | 2.94 |
| F | Ford Motor Company | $14.10 | 55.23B | -37% | -62% | — | — | -6.53 | 1.48 | 0.28 | 21.39 | — | 1.50 | 12.18% | 1.35% | -4.37% | -20.21% | 1.05% | -2.84% | 4.66 | 2.02 | 1.07 | 0.90 | 16.91 | -24110.00% | 123.00% | 8500.00% | 23.40% | 0.19 | 7.50% | 5.61% | -36.60% | 5.61% | 72.02 | 14.63 | 0.97 | 0.95 |
| FLUT | Flutter Entertainment plc | $106.14 | 18.6B | +18% | +643% | — | — | -46.65 | 2.10 | 1.16 | 11.79 | — | -1.38 | 45.19% | 6.25% | -1.89% | -4.44% | 6.18% | -1.51% | 1.42 | 1.72 | 0.95 | 0.41 | 4.32 | -82083.00% | 1662.00% | 1467.00% | 5.68% | 0.23 | 6.52% | 0.00% | 0.00% | 0.00% | 29.26 | 27.77 | 1.83 | 1.64 |
| LVS | Las Vegas Sands Corp. | $56.72 | 38.35B | -26% | +724% | — | -6% | 20.87 | 24.49 | 2.99 | 11.39 | 104.89 | 38.29 | 28.18% | 23.73% | 12.50% | 83.42% | 19.38% | 8.76% | 10.15 | 4.14 | 1.14 | 1.09 | 2.73 | 1990.00% | 1522.00% | 185.00% | 4.25% | 0.67 | 12.31% | 2.14% | 44.60% | 7.83% | 16.59 | 30.98 | 3.94 | 2.54 |
| TCOM | Trip.com Group Limited | $52.62 | 34.39B | -8% | +275% | -32% | +88% | 17.20 | 2.08 | 5.56 | 17.29 | 25.42 | 4.31 | 81.25% | 26.60% | 32.02% | 13.01% | 11.49% | 7.46% | 0.28 | 8.17 | 1.51 | 1.33 | -0.54 | 6766.00% | 1973.00% | -1105.00% | 6.42% | 0.27 | 17.76% | 0.00% | 0.00% | 4.82% | 18.32 | 13.65 | 4.87 | 2.66 |
| YUM | Yum! Brands, Inc. | $168.16 | 46.69B | -16% | -52% | — | -45% | 29.05 | -6.18 | 5.51 | 20.30 | 446.03 | -4.92 | 46.17% | 30.80% | 18.98% | -20.82% | 48.65% | 20.89% | -1.63 | 5.06 | 1.35 | 1.02 | 4.02 | 651.00% | 881.00% | 1446.00% | 3.62% | 1.33 | 41.99% | 1.74% | 50.60% | 4.00% | 22.33 | 34.47 | 6.88 | 2.65 |
About Copart, Inc.
Copart, Inc. provides online auctions and vehicle remarketing services in the United States, the United Kingdom, Germany, Brazil, Canada, the United Arab Emirates, Spain, Finland, Oman, the Republic of Ireland, and Bahrain. It offers a range of services to process and sell vehicles over the internet through its virtual bidding third generation internet auction-style sales technology. 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 express, loan payoff, flexible vehicle processing programs, buy it now, sales process, and dealer services. Its services also comprise services to sell vehicles through BluCar, CashForCars.com, CashForCars.ca, CashForCars.de, CashForCars.co.uk, and Cash-for-cars.ie; Copart Recycling service, which allows the public to purchase parts from salvaged and end-of-life vehicles; and copart 360, a proprietary technology that captures clear 360-degree views of interiors and exteriors of cars, trucks, and vans. In addition, it provides IntelliSeller, an automated tool leveraging its vehicle and sales data to assist its sellers in making vital auction decisions; Purple Wave Inc., that offers wholesale construction, agriculture, and fleet remarketing services through no-reserve online auctions; wholesale powersport vehicle remarketing services through live and online auction platforms. The company sells its products 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
- CEO
- Jeffrey Liaw
- Employees
- 13.8K
- Beta
- 1.08
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($23.38 ÷ $33.27) − 1 = -29.73% (DCF, example).