|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 30.80 USD | +1.89% |
|
-2.67% | -22.78% |
| 01/06 | Copart Running on Empty: Why the Cash Machine Has Stalled |  |
| 01/06 | Copart Running on Empty: Why the Cash Machine Has Stalled | |
Company Valuation: Copart, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: July | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 34,777 | 30,446 | 42,201 | 50,357 | 43,831 | 27,987 | - | - |
| Change | - | -12.45% | 38.61% | 19.33% | -12.96% | -36.15% | - | - |
| Enterprise Value (EV) 1 | 34,126 | 29,064 | 41,254 | 48,843 | 41,051 | 24,304 | 22,879 | 20,554 |
| Change | - | -14.84% | 41.95% | 18.39% | -15.95% | -40.8% | -5.86% | -10.16% |
| P/E | 37.7x | 28.3x | 34.5x | 37.4x | 28.5x | 19.1x | 18x | 16.4x |
| PBR | 9.84x | 6.58x | 7.14x | 6.68x | 4.76x | 3.22x | 2.63x | 2.26x |
| PEG | - | 1.8x | 2.6x | 3.99x | 2.1x | -29.83x | 2.9x | 1.6x |
| Capitalization / Revenue | 12.9x | 8.7x | 10.9x | 11.9x | 9.43x | 6.03x | 5.8x | 5.31x |
| EV / Revenue | 12.7x | 8.3x | 10.7x | 11.5x | 8.83x | 5.23x | 4.74x | 3.9x |
| EV / EBITDA | 27.1x | 19.2x | 25.1x | 27.7x | 21.4x | 12.6x | 11.4x | 9.55x |
| EV / EBIT | 30x | 21.1x | 27.8x | 31.1x | 24.2x | 14.4x | 12.9x | 10.8x |
| EV / FCF | 65.3x | 34.6x | 48.7x | 50.8x | 33.4x | 18.1x | 14.9x | 13.6x |
| FCF Yield | 1.53% | 2.89% | 2.05% | 1.97% | 3% | 5.52% | 6.71% | 7.34% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 0.975 | 1.13 | 1.28 | 1.4 | 1.59 | 1.58 | 1.678 | 1.848 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 2,693 | 3,501 | 3,870 | 4,237 | 4,647 | 4,644 | 4,828 | 5,275 |
| EBITDA 1 | 1,260 | 1,514 | 1,646 | 1,762 | 1,914 | 1,922 | 2,014 | 2,153 |
| EBIT 1 | 1,136 | 1,375 | 1,487 | 1,572 | 1,697 | 1,688 | 1,774 | 1,900 |
| Net income 1 | 936.5 | 1,090 | 1,238 | 1,363 | 1,552 | 1,509 | 1,565 | 1,741 |
| Net Debt 1 | -650.6 | -1,382 | -946.5 | -1,514 | -2,781 | -3,684 | -5,108 | -7,433 |
| Reference price 2 | 36.75 | 32.02 | 44.20 | 52.33 | 45.33 | 30.23 | 30.23 | 30.23 |
| Nbr of stocks (in thousands) | 946,314 | 950,690 | 954,880 | 962,298 | 966,936 | 925,811 | - | - |
| Announcement Date | 8/9/21 | 7/9/22 | 14/9/23 | 4/9/24 | 4/9/25 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 19.14x | 5.23x | 12.65x | - | 27.99B | |
| 18.52x | 1.32x | 9.19x | 1.05% | 245B | |
| 123.22x | 9.09x | 49.23x | -.--% | 142B | |
| 8.43x | 0.62x | 2.78x | -.--% | 113B | |
| 40.92x | 1.81x | 17.35x | -.--% | 82.9B | |
| -36.89x | 0.71x | 49.35x | -.--% | 56.57B | |
| 23.76x | 4.27x | 13.88x | 1.14% | 48.06B | |
| 4.99x | 0.17x | 1.81x | 4.62% | 6.4B | |
| 29.02x | 3.71x | 16.58x | -.--% | 5.52B | |
| 21.53x | 6.67x | 11.59x | 2.79% | 5.33B | |
| Average | 25.26x | 3.36x | 18.44x | 1.07% | 73.22B | |
| Weighted average by Cap. | 35.82x | 3.11x | 20.42x | 0.51% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- CPRT Stock
- Valuation Copart, Inc.
Select your edition
All financial news and data tailored to specific country editions
