Valuation Copart, Inc. Boerse Muenchen

Stocks

Real-time Boerse Muenchen 20:13:06 18/09/2026 +03			5-day change	1st Jan Change
25.52 ^EUR	-1.24%		-2.91%	-20.60%

09-18	US Equity Indexes Rise, Big Tech Perks Up After Fed's Commitment to Controlling Inflation Sinks Treasury Yields	MT
09-17	US Equity Indexes Rise as Treasury Yields Slump After Fed Reaffirms Commitment to Controlling Inflation	MT

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	27,460	-	-
Change	-	-12.45%	38.61%	19.33%	-12.96%	-37.35%	-	-
Enterprise Value (EV) ¹	34,126	29,064	41,254	48,843	41,051	22,470	23,229	21,846
Change	-	-14.84%	41.95%	18.39%	-15.95%	-45.26%	0.95%	-5.95%
P/E	37.7x	28.3x	34.5x	37.4x	28.5x	18.8x	18.2x	16.7x
PBR	9.84x	6.58x	7.14x	6.68x	4.76x	3.04x	2.61x	2.26x
PEG	-	1.8x	2.6x	3.99x	2.1x	-7.47x	5.79x	1.87x
Capitalization / Revenue	12.9x	8.7x	10.9x	11.9x	9.43x	5.78x	5.59x	5.18x
EV / Revenue	12.7x	8.3x	10.7x	11.5x	8.83x	4.82x	4.73x	4.12x
EV / EBITDA	27.1x	19.2x	25.1x	27.7x	21.4x	11.9x	11.8x	10.3x
EV / EBIT	30x	21.1x	27.8x	31.1x	24.2x	13.6x	13.5x	11.7x
EV / FCF	65.3x	34.6x	48.7x	50.8x	33.4x	17.7x	17.9x	14.3x
FCF Yield	1.53%	2.89%	2.05%	1.97%	3%	5.64%	5.58%	6.99%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	0.975	1.13	1.28	1.4	1.59	1.55	1.631	1.777
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	2,693	3,501	3,870	4,237	4,647	4,666	4,914	5,306
EBITDA ¹	1,260	1,514	1,646	1,762	1,914	1,891	1,963	2,123
EBIT ¹	1,136	1,375	1,487	1,572	1,697	1,653	1,719	1,866
Net income ¹	936.5	1,090	1,238	1,363	1,552	1,484	1,522	1,650
Net Debt ¹	-650.6	-1,382	-946.5	-1,514	-2,781	-4,490	-4,231	-5,614
Reference price ²	36.75	32.02	44.20	52.33	45.33	29.66	29.66	29.66
Nbr of stocks (in thousands)	946,314	950,690	954,880	962,298	966,936	925,811	-	-
Announcement Date	9/8/21 A	9/7/22 A	9/14/23 A	9/4/24 A	9/4/25 A	9/10/26 A	-	-

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.($)
ALIBABA GROUP HOLDING LIMITED	20.98x	1.53x	10.58x	1.02%	270B
SHOPIFY INC.	80.03x	10.46x	56.18x	-.--%	165B
PDD HOLDINGS INC.	7.96x	0.88x	3.78x	-.--%	111B
MERCADOLIBRE, INC.	48x	1.95x	20.16x	-.--%	92.53B
MEITUAN	-90.38x	0.66x	25.64x	-.--%	57.35B
EBAY INC.	25.44x	4.4x	14.65x	1.09%	50.24B
COPART, INC.	18.76x	4.95x	12.01x	-	27.46B
RB GLOBAL, INC.	30.05x	3.49x	11.69x	1.53%	15.57B
VIPSHOP HOLDINGS LIMITED	4.36x	0.21x	2.38x	4.62%	6.74B
Average	16.13x	3.17x	17.45x	1.03%	88.42B
Weighted average by Cap.	26.81x	3.61x	21.57x	0.5%