CPRT · Copart, Inc.
$30.552026-07-21Sector: Industrials; Industry: Specialty Business Services; Sub-Industry: Diversified Support Services
Intrinsic Value Range Comparison · Mulya.ai
Base · active
$28
-8.9% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($25 · $30) Analysts Range ($45 · $48) Fundamentals · historical + forward · baseitalics = DCF projection
| Period | Revenue | Rev Gr ? | Ops M% ? | Tax Rate ? | NOPAT ? | Reinvest ? | FCFF ? | WACC% ? | PV FCFF ? | ROIC ? | Inv. Cap ? | EPS ? | P/E |
|---|
| 2024.Q3 | $3.9B | — | 38.4% | 19.8% | $1.2B | −$568MM | $625MM | 8.5% | — | 29.1% | $4.1B | $1.28 | — |
| 2025.Q2 | $4.2B | 9.5% | 37.1% | 19.1% | $1.3B | −$483MM | $789MM | 9.7% | — | 29.5% | $4.5B | $1.41 | — |
| 2025.Q3 | $4.2B | 0.0% | 37.1% | 19.2% | $1.3B | −$340MM | $931MM | 9.0% | — | 28.4% | $4.4B | $1.41 | — |
| 2026.Q2 | $4.6B | 9.7% | 36.5% | 18.7% | $1.4B | −$139MM | $1.2B | 9.3% | — | 30.3% | $4.7B | $1.61 | — |
| 2026.Q3 | $4.6B | -0.2% | 36.6% | 18.9% | $1.4B | −$203MM | $1.2B | 8.7% | — | 29.6% | $4.6B | $1.61 | 17.4 |
| italics below = DCF projection · 10yr Rev CAGR: 4.2% |
| 2027.Q3 | $4.8B | +3.3% | 36.4% | 19.0% | $1.4B | −$155MM | $1.3B | 8.6% | $1.2B | 30.3% | $4.7B | $1.46 | 20.9 |
| 2028.Q3 | $5.0B | +5.3% | 36.4% | 19.1% | $1.5B | −$261MM | $1.2B | 8.6% | $1.0B | 30.5% | $5.0B | $1.54 | 19.8 |
| 2029.Q3 | $5.3B | +4.2% | 36.4% | 19.2% | $1.5B | −$220MM | $1.3B | 8.6% | $1.0B | 30.2% | $5.2B | $1.60 | 19.1 |
| 2030.Q3 | $5.5B | +4.2% | 36.4% | 19.3% | $1.6B | −$233MM | $1.4B | 8.6% | $989MM | 30.1% | $5.5B | $1.67 | 18.3 |
| 2031.Q3 | $5.7B | +4.2% | 36.4% | 19.4% | $1.7B | −$247MM | $1.4B | 8.6% | $944MM | 30.0% | $5.7B | $1.73 | 17.7 |
|
| Term. Yr+ | $7.3B | 4.1% | 29.6% | 20.0% | $1.7B | −$299MM | $1.4B | 8.6% | $13.8B | 23.6% | — | — | — |
Active scenario IV: $28 (-8.9% vs market)