investorscraft@gmail.com

Intrinsic Value of Copart, Inc. (CPRT)

Previous Close$46.69
Intrinsic Value
Upside potential
Previous Close
$46.69

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Copart, Inc. operates as a leading online vehicle auction and remarketing platform, primarily serving insurance companies, dealerships, rental car agencies, and fleet operators. The company’s core revenue model is built on facilitating the sale of salvage and total-loss vehicles through its proprietary VB3 online auction platform, which connects buyers and sellers globally. Copart’s technology-driven approach ensures efficiency, transparency, and scalability, enabling it to process millions of vehicles annually across hundreds of locations in North America, Europe, and the Middle East. The company holds a dominant position in the salvage auto auction industry, benefiting from high barriers to entry due to its extensive logistics network, brand recognition, and technological infrastructure. Its market leadership is further reinforced by long-term contracts with insurance providers and a diversified customer base, which mitigates reliance on any single client. Copart’s ability to adapt to digital transformation trends and expand into international markets positions it as a resilient player in the automotive remarketing sector.

Revenue Profitability And Efficiency

Copart reported revenue of $4.24 billion for FY 2024, with net income reaching $1.36 billion, reflecting a robust net margin of approximately 32%. The company’s operating cash flow stood at $1.47 billion, underscoring strong cash generation capabilities. Capital expenditures totaled $511 million, likely directed toward technology upgrades and facility expansions. These metrics highlight Copart’s ability to convert revenue into profitability efficiently while reinvesting for future growth.

Earnings Power And Capital Efficiency

Copart’s diluted EPS of $1.40 demonstrates its earnings power, supported by a capital-light business model that leverages technology to scale operations. The company’s high return on invested capital (ROIC) is driven by its asset-light platform, which minimizes physical infrastructure costs while maximizing transactional volume. This efficiency allows Copart to maintain superior margins compared to traditional automotive auction competitors.

Balance Sheet And Financial Health

Copart’s balance sheet remains strong, with $1.51 billion in cash and equivalents and minimal total debt of $119 million. This conservative leverage profile provides ample liquidity for strategic investments or share repurchases. The company’s net cash position enhances financial flexibility, enabling it to navigate economic cycles without compromising operational stability.

Growth Trends And Dividend Policy

Copart has consistently delivered growth through geographic expansion and technological innovation, though it does not currently pay dividends. Instead, the company prioritizes reinvesting cash flows into platform enhancements and market penetration. Its focus on digital transformation and international markets suggests sustained top-line growth potential, particularly as the global vehicle remarketing industry continues to shift online.

Valuation And Market Expectations

The market values Copart’s recurring revenue streams and scalable platform, as evidenced by its premium valuation multiples. Investors likely anticipate continued margin expansion and market share gains, given the company’s technological edge and industry consolidation trends. However, any slowdown in insurance industry volumes or competitive pressures could impact growth expectations.

Strategic Advantages And Outlook

Copart’s strategic advantages include its first-mover status in digital auctions, proprietary technology, and extensive logistics network. The outlook remains positive, supported by secular trends favoring online vehicle sales and Copart’s ability to capitalize on international growth opportunities. Risks include regulatory changes and economic downturns affecting vehicle supply, but the company’s resilient model positions it well for long-term success.

Sources

10-K filing, company investor relations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount