COPART INC (CPRT)
Retail-Auto Dealers & Gasoline Stations · Consumer Discretionary · $29.4B
Intrinsic Value (Consensus)
$25.38
Current Price
$31.80
Margin of Safety
-20.2%
20.2% Above Intrinsic Value
Value: $25
Price: $32
Valuation Model Estimates
Current Price: $31.80
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%.
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
Data last updated: 2026-06-12
Source: Yahoo Finance