|
Market Closed -
Other stock markets
|
Pre-market 15:37:41 | |||
| 31.06 USD | -0.96% |
|
30.72 | -1.09% |
| 06-01 | Copart Running on Empty: Why the Cash Machine Has Stalled |  |
| 06-01 | 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 | 28,756 | - | - |
| Change | - | -12.45% | 38.61% | 19.33% | -12.96% | -34.39% | - | - |
| Enterprise Value (EV) 1 | 34,126 | 29,064 | 41,254 | 48,843 | 41,051 | 25,072 | 23,648 | 21,323 |
| Change | - | -14.84% | 41.95% | 18.39% | -15.95% | -38.92% | -5.68% | -9.83% |
| P/E Ratio | 37.7x | 28.3x | 34.5x | 37.4x | 28.5x | 19.7x | 18.5x | 16.8x |
| PBR | 9.84x | 6.58x | 7.14x | 6.68x | 4.76x | 3.3x | 2.7x | 2.32x |
| PEG | - | 1.8x | 2.6x | 3.99x | 2.1x | -30.77x | 2.99x | 1.7x |
| Capitalization / Revenue | 12.9x | 8.7x | 10.9x | 11.9x | 9.43x | 6.19x | 5.96x | 5.45x |
| EV / Revenue | 12.7x | 8.3x | 10.7x | 11.5x | 8.83x | 5.4x | 4.9x | 4.04x |
| EV / EBITDA | 27.1x | 19.2x | 25.1x | 27.7x | 21.4x | 13x | 11.7x | 9.9x |
| EV / EBIT | 30x | 21.1x | 27.8x | 31.1x | 24.2x | 14.9x | 13.3x | 11.2x |
| EV / FCF | 65.3x | 34.6x | 48.7x | 50.8x | 33.4x | 18.7x | 15.4x | 14.1x |
| FCF Yield | 1.53% | 2.89% | 2.05% | 1.97% | 3% | 5.35% | 6.49% | 7.08% |
| 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 | 31.06 | 31.06 | 31.06 |
| 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 | - | - | - |
1USD in Million2USD
Estimates
P/E Ratio, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 19.66x | 5.4x | 13.05x | - | 28.76B | |
| 19.54x | 1.4x | 9.75x | 0.99% | 257B | |
| 124.24x | 9.23x | 49.97x | -.--% | 144B | |
| 8.69x | 0.66x | 2.96x | -.--% | 116B | |
| 40.29x | 1.77x | 17.05x | -.--% | 81.62B | |
| -40.23x | 0.8x | 55.3x | -.--% | 61.53B | |
| 24.06x | 4.32x | 14.04x | 1.13% | 48.67B | |
| 5.26x | 0.18x | 1.94x | 4.43% | 6.67B | |
| 29.37x | 3.76x | 16.81x | -.--% | 5.58B | |
| 21.65x | 6.88x | 11.96x | 2.78% | 5.5B | |
| Average | 25.25x | 3.44x | 19.28x | 1.04% | 75.51B | |
| Weighted average by Cap. | 35.43x | 3.16x | 21.27x | 0.49% |
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
