Valuation Copart, Inc.

Equities

Market Closed - Nasdaq Other stock markets 16:00:00 2025-01-14 EST			5-day change	1st Jan Change
56.22 ^USD	+1.06%		-0.04%	-2.04%

01-07	Copart Insider Sold Shares Worth $18,210,775, According to a Recent SEC Filing	MT
01-06	Copart Insider Sold Shares Worth $2,883,000, According to a Recent SEC Filing	MT

Data adjusted to current consolidation scope

Fiscal Period: July	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	21,893	34,777	30,446	42,201	50,357	54,170	-	-
Change	-	58.85%	-12.45%	38.61%	19.33%	7.57%	-	-
Enterprise Value (EV) ¹	21,813	34,126	29,064	41,254	48,843	49,945	49,030	48,757
Change	-	56.45%	-14.84%	41.95%	18.39%	2.26%	-1.83%	-0.56%
P/E ratio	31.8x	37.7x	28.3x	34.5x	37.4x	36.1x	31.9x	27.7x
PBR	-	9.84x	6.58x	7.14x	6.68x	6.22x	5.35x	4.57x
PEG	-	1.1x	1.8x	2.6x	3.99x	3.2x	2.4x	1.8x
Capitalization / Revenue	9.93x	12.9x	8.7x	10.9x	11.9x	11.5x	10.6x	9.31x
EV / Revenue	9.89x	12.7x	8.3x	10.7x	11.5x	10.6x	9.56x	8.38x
EV / EBITDA	23.7x	27.1x	19.2x	25.1x	27.7x	25.6x	22x	19.1x
EV / EBIT	26.7x	30x	21.1x	27.8x	31.1x	28.8x	24.6x	21.3x
EV / FCF	69.4x	65.3x	34.6x	48.7x	50.8x	46.8x	32.9x	27.3x
FCF Yield	1.44%	1.53%	2.89%	2.05%	1.97%	2.14%	3.04%	3.66%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	0.7325	0.975	1.13	1.28	1.4	1.558	1.764	2.028
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	2,206	2,693	3,501	3,870	4,237	4,695	5,130	5,816
EBITDA ¹	920.4	1,260	1,514	1,646	1,762	1,950	2,230	2,552
EBIT ¹	816.1	1,136	1,375	1,487	1,572	1,734	1,993	2,287
Net income ¹	699.9	936.5	1,090	1,238	1,363	1,515	1,719	1,959
Net Debt ¹	-79.93	-650.6	-1,382	-946.5	-1,514	-4,224	-5,139	-5,412
Reference price ²	23.31	36.75	32.02	44.20	52.33	56.22	56.22	56.22
Nbr of stocks (in thousands)	939,110	946,314	950,690	954,880	962,298	963,528	-	-
Announcement Date	9/2/20	9/8/21	9/7/22	9/14/23	9/4/24	-	-	-

¹USD in Million²USD

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio (Y)	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
COPART, INC.	35.72x	10.52x	25.32x	-	53.6B
ALIBABA GROUP HOLDING LIMITED	11.67x	1.02x	5.15x	+1.25%	182B
PDD HOLDINGS INC.	9.08x	1.76x	5.98x	-.--%	133B
SHOPIFY INC.	114.93x	14.38x	84.87x	-.--%	131B
MEITUAN INC.	22.11x	1.85x	12.59x	-.--%	105B
MERCADOLIBRE, INC.	52.32x	4.1x	27.58x	-.--%	88.21B
EBAY INC.	18.74x	3.6x	11.48x	+1.64%	31.48B
GLOBAL-E ONLINE LTD.	-115.56x	11.42x	60.64x	-.--%	8.87B
VIPSHOP HOLDINGS LIMITED	6.52x	0.21x	2.07x	+3.39%	6.52B
USS CO., LTD.	17.55x	4.95x	8.85x	+3.19%	4.03B
Average	17.31x	5.38x	24.45x	+1.05%	74.44B
Weighted average by Cap.	36.23x	4.92x	25.46x	+0.46%