CPRT Copart, Inc.
Industrials
Price
$29.43
Intrinsic value
$20.89
Buy price
$16.71
Discount
-40.8%
DCF walkthrough
Near-term growth (g1)9.90%
Terminal growth (g2)3.50%
Years of g1 growth4
Discount rate9.00%
Margin of safety20.00%
- Operating CF
- $1,685,427,000.00
- Total debt
- $93,116,000.00
- Cash & STI
- $4,199,712,000.00
- Shares out.
- 942,770,000
Overvalued
Intrinsic value$20.90
Buy price (with MOS)$16.72
Current price$29.43
Discount to intrinsic value-40.8%
7-step quality scorecard
ROE quality
HIGH_CONSISTENT- Average ROE
- 19.8%
- Current ROE
- 16.9%
- Minimum ROE
- 16.9%
Debt quality
CONSERVATIVE- Debt / Equity
- 0.01x
Moat proxy
STRONG_PROXYCash-flow reliability
OK- Operating CF / Net income
- 1.09x
Technical chart
Confluence: DOWNTREND (1/3)Weekly candles, ~3 years. Yellow line: 10-week EMA. Dashed lines: Fibonacci retracement of the last 52-week swing. Green arrow: an active DR1 support reclaim.
Assumptions & data quality
- Data source
- yfinance
- Growth (g1) source
- min(revenueCAGR,cfCAGR)
- Valuation model
- DCF_OCF
- Debt as % of DCF PV
- 0.6%
- Public economic interest
- 99.8%
These are model outputs built on assumptions (growth rate, discount rate, margin of safety), not facts - trust but verify, especially for LOW cash-flow-reliability or UNKNOWN-quality rows.