Valuation Copart, Inc. BOERSE MUENCHEN

Stocks

Market Closed - BOERSE MUENCHEN Other stock markets 16:43:11 2026-06-26 EDT			5-day change	1st Jan Change
26.86 ^EUR	+1.44%		+1.01%	-21.60%

06-01	Copart Running on Empty: Why the Cash Machine Has Stalled
06-01	Copart Running on Empty: Why the Cash Machine Has Stalled

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	28,284	-	-
Change	-	-12.45%	38.61%	19.33%	-12.96%	-35.47%	-	-
Enterprise Value (EV) ¹	34,126	29,064	41,254	48,843	41,051	23,963	23,176	20,850
Change	-	-14.84%	41.95%	18.39%	-15.95%	-41.63%	-3.29%	-10.03%
P/E	37.7x	28.3x	34.5x	37.4x	28.5x	19.3x	18.2x	16.5x
PBR	9.84x	6.58x	7.14x	6.68x	4.76x	3.04x	2.66x	2.28x
PEG	-	1.8x	2.6x	3.99x	2.1x	-40.22x	2.89x	1.6x
Capitalization / Revenue	12.9x	8.7x	10.9x	11.9x	9.43x	6.09x	5.85x	5.4x
EV / Revenue	12.7x	8.3x	10.7x	11.5x	8.83x	5.16x	4.79x	3.98x
EV / EBITDA	27.1x	19.2x	25.1x	27.7x	21.4x	12.5x	11.5x	9.69x
EV / EBIT	30x	21.1x	27.8x	31.1x	24.2x	14.2x	13.1x	11x
EV / FCF	65.3x	34.6x	48.7x	50.8x	33.4x	17.9x	15.1x	13.8x
FCF Yield	1.53%	2.89%	2.05%	1.97%	3%	5.6%	6.62%	7.24%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	0.975	1.13	1.28	1.4	1.59	1.582	1.682	1.851
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	2,693	3,501	3,870	4,237	4,647	4,646	4,834	5,233
EBITDA ¹	1,260	1,514	1,646	1,762	1,914	1,918	2,014	2,153
EBIT ¹	1,136	1,375	1,487	1,572	1,697	1,687	1,774	1,894
Net income ¹	936.5	1,090	1,238	1,363	1,552	1,515	1,562	1,710
Net Debt ¹	-650.6	-1,382	-946.5	-1,514	-2,781	-4,320	-5,108	-7,433
Reference price ²	36.75	32.02	44.20	52.33	45.33	30.55	30.55	30.55
Nbr of stocks (in thousands)	946,314	950,690	954,880	962,298	966,936	925,811	-	-
Announcement Date	9/8/21	9/7/22	9/14/23	9/4/24	9/4/25	-	-	-

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	16.82x	1.16x	8.11x	1.14%	217B
SHOPIFY INC.	132.28x	9.8x	53.05x	-.--%	152B
PDD HOLDINGS INC.	8.19x	0.58x	2.58x	-.--%	109B
MERCADOLIBRE, INC.	41.92x	1.86x	17.83x	-.--%	84.92B
MEITUAN	-33.2x	0.62x	40.86x	-.--%	50.59B
EBAY INC.	23.68x	4.25x	13.83x	1.15%	47.89B
VIPSHOP HOLDINGS LIMITED	4.89x	0.17x	1.77x	4.66%	6.31B
GLOBAL-E ONLINE LTD.	32.17x	4.19x	18.71x	-.--%	6.12B
USS CO., LTD.	21.97x	6.82x	11.85x	2.74%	5.41B
Average	27.64x	3.27x	18.73x	1.08%	75.43B
Weighted average by Cap.	41.26x	3.33x	21.41x	0.51%