Valuation Copart, Inc. Mexican S.E.

Stocks

End-of-day quote Mexican S.E. 02/10/2026			5-day change	1st Jan Change
501.35 ^MXN	+0.27%		+2.11%	-28.38%

01/10	Copart Extends Tender Offer for ACV Auctions to Oct. 7	MT
29/09	Tranche Update on Copart, Inc.'s Equity Buyback Plan announced on February 20, 2003.	CI

Data adjusted to current consolidation scope

Fiscal Period: July	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	30,446	42,201	50,357	43,831	26,960	25,215	-	-
Change	-	38.61%	19.33%	-12.96%	-38.49%	-6.47%	-	-
Enterprise Value (EV) ¹	29,064	41,254	48,843	41,051	22,470	20,648	19,164	16,354
Change	-	41.95%	18.39%	-15.95%	-45.26%	-8.11%	-7.19%	-14.66%
P/E	28.3x	34.5x	37.4x	28.5x	18.8x	16.8x	15.5x	14.5x
PBR	6.58x	7.14x	6.68x	4.76x	3.04x	2.38x	2.08x	1.83x
PEG	-	2.6x	3.99x	2.1x	-7.47x	3.53x	1.96x	1.94x
Capitalization / Revenue	8.7x	10.9x	11.9x	9.43x	5.78x	5.21x	4.95x	4.77x
EV / Revenue	8.3x	10.7x	11.5x	8.83x	4.82x	4.26x	3.76x	3.1x
EV / EBITDA	19.2x	25.1x	27.7x	21.4x	11.9x	10.6x	9.2x	7.66x
EV / EBIT	21.1x	27.8x	31.1x	24.2x	13.6x	12.1x	10.4x	8.82x
EV / FCF	34.6x	48.7x	50.8x	33.4x	17.7x	14.7x	12.7x	9.35x
FCF Yield	2.89%	2.05%	1.97%	3%	5.64%	6.81%	7.85%	10.7%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	1.13	1.28	1.4	1.59	1.55	1.624	1.752	1.883
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	3,501	3,870	4,237	4,647	4,666	4,843	5,098	5,282
EBITDA ¹	1,514	1,646	1,762	1,914	1,891	1,957	2,084	2,135
EBIT ¹	1,375	1,487	1,572	1,697	1,653	1,713	1,839	1,854
Net income ¹	1,090	1,238	1,363	1,552	1,484	1,510	1,613	1,683
Net Debt ¹	-1,382	-946.5	-1,514	-2,781	-4,490	-4,567	-6,050	-8,861
Reference price ²	32.02	44.20	52.33	45.33	29.12	27.22	27.22	27.22
Nbr of stocks (in thousands)	950,690	954,880	962,298	966,936	925,811	926,330	-	-
Announcement Date	7/9/22	14/9/23	4/9/24	4/9/25	10/9/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ALPHABET INC.	16.65x	8.13x	17.36x	0.25%	4,184B
META PLATFORMS, INC.	23.36x	7.38x	12.98x	0.29%	1,855B
TENCENT HOLDINGS LIMITED	14.53x	3.88x	8.97x	1.4%	483B
MASTERCARD, INC.	28.25x	13.25x	20.94x	0.64%	484B
NETFLIX, INC.	18.71x	5.55x	16.66x	-.--%	279B
ALIBABA GROUP HOLDING LIMITED	20.59x	1.49x	10.26x	1.03%	263B
SHOPIFY INC.	94.21x	12.39x	66.51x	-.--%	195B
UBER TECHNOLOGIES, INC.	21.41x	2.45x	12.44x	-.--%	139B
SK SQUARE CO., LTD.	3.08x	86.09x	2.34x	0.13%	114B
Average	26.75x	15.62x	18.72x	0.42%	888.32B
Weighted average by Cap.	20.76x	8.81x	16.70x	0.36%