COPART INC (CPRT)
Retail-Auto Dealers & Gasoline Stations · Consumer Discretionary · $28.0B
Intrinsic Value (Consensus)
$25.38
Current Price
$30.25
Margin of Safety
-16.1%
16.1% Above Intrinsic Value
Value: $25
Price: $30
Valuation Model Estimates
Current Price: $30.25
DCF (Discounted Cash Flow)
$39.07
Graham Number
$15.21
Earnings Power Value
$15.44
Relative Value (P/E)
$31.80
Dividend Discount Model
Not applicable
—
Consensus Value
$25.38
Model Assumptions
Discount Rate
10.3%
Growth Rate
13.6%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Health Score
B
68
Profitability
25/25
Strength
24/25
Valuation
9/25
Growth
10/25
Financial Health Signals
Declining revenue — top line is shrinking
Strong profitability — ROE of 26% (above 20% is excellent)
Low debt — conservative balance sheet
Key Financials
- EPS (TTM)
- $1.59
- EPS (Forward)
- $1.81
- Book Value
- $6.47
- P/E Ratio
- 20.0
- Forward P/E
- 17.6
- PEG Ratio
- —
- ROE
- 25.9%
- Debt/Equity
- 0%
- Revenue Growth
- -4.5%
- Earnings Growth
- 13.6%
- Dividend Yield
- N/A
- Beta
- 1.00
Similar Stocks (Consumer Discretionary)
NUSNU SKIN ENTERPRISES,...
$18.42+264.8%
SBHSally Beauty Holding...
$39.84+197.8%
HLFHERBALIFE LTD.
$32.12+171.7%
EDUCEDUCATIONAL DEVELOPM...
$3.93+171%
SPHSUBURBAN PROPANE PAR...
$43.28+152.1%
Data last updated: 2026-06-21
Source: Yahoo Finance