Valuation Copart, Inc.

Stocks

Market Closed - Nasdaq 04:00:00 2026-11-09 pm EST			5-day change	1st Jan Change
32.45 ^USD	+1.56%		+1.63%	-17.11%

Oct. 16	Copart Completes Acquisition of ACV Auctions	MT
Oct. 14	Copart, Inc. completed the acquisition of ACV Auctions Inc..	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	30,061	-	-
Change	-	38.61%	19.33%	-12.96%	-38.49%	11.5%	-	-
Enterprise Value (EV) ¹	29,064	41,254	48,843	41,051	22,470	26,355	24,941	24,079
Change	-	41.95%	18.39%	-15.95%	-45.26%	17.29%	-5.37%	-3.46%
P/E	28.3x	34.5x	37.4x	28.5x	18.8x	20.1x	18x	16.5x
PBR	6.58x	7.14x	6.68x	4.76x	3.04x	2.87x	2.46x	2.11x
PEG	-	2.6x	3.99x	2.1x	-7.47x	4.92x	1.5x	1.88x
Capitalization / Revenue	8.7x	10.9x	11.9x	9.43x	5.78x	5.48x	4.84x	4.5x
EV / Revenue	8.3x	10.7x	11.5x	8.83x	4.82x	4.8x	4.01x	3.6x
EV / EBITDA	19.2x	25.1x	27.7x	21.4x	11.9x	13.2x	11x	9.94x
EV / EBIT	21.1x	27.8x	31.1x	24.2x	13.6x	15.4x	12.8x	11.5x
EV / FCF	34.6x	48.7x	50.8x	33.4x	17.7x	20x	15.3x	12.4x
FCF Yield	2.89%	2.05%	1.97%	3%	5.64%	5%	6.56%	8.08%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	1.13	1.28	1.4	1.59	1.55	1.613	1.807	1.965
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	3,501	3,870	4,237	4,647	4,666	5,488	6,217	6,680
EBITDA ¹	1,514	1,646	1,762	1,914	1,891	1,991	2,265	2,422
EBIT ¹	1,375	1,487	1,572	1,697	1,653	1,712	1,942	2,087
Net income ¹	1,090	1,238	1,363	1,552	1,484	1,504	1,698	1,830
Net Debt ¹	-1,382	-946.5	-1,514	-2,781	-4,490	-3,706	-5,120	-5,982
Reference price ²	32.02	44.20	52.33	45.33	29.12	32.45	32.45	32.45
Nbr of stocks (in thousands)	950,690	954,880	962,298	966,936	925,811	926,378	-	-
Announcement Date	9/7/22	9/14/23	9/4/24	9/4/25	9/10/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
COPART, INC.	20.11x	4.8x	13.24x	-	30.06B
ALPHABET INC.	14.76x	6.83x	14.77x	0.31%	3,531B
META PLATFORMS, INC.	22.02x	6.43x	11.55x	0.34%	1,639B
MASTERCARD, INC.	33.4x	15.55x	24.61x	0.53%	571B
TENCENT HOLDINGS LIMITED	14.49x	3.84x	8.92x	1.41%	480B
ALIBABA GROUP HOLDING LIMITED	20.06x	1.45x	9.71x	1.03%	262B
NETFLIX, INC.	17.84x	5.27x	15.81x	-.--%	263B
SHOPIFY INC.	95.61x	12.42x	68.12x	-.--%	196B
UBER TECHNOLOGIES, INC.	27.06x	2.58x	13.04x	-.--%	145B
SPOTIFY TECHNOLOGY S.A.	46.17x	5.37x	35.43x	-.--%	125B
Average	31.15x	6.45x	21.52x	0.4%	724B
Weighted average by Cap.	21.16x	7.01x	16.04x	0.4%