CPRT · Copart, Inc.
$33.402026-05-17Sector: Industrials; Industry: Specialty Business Services; Sub-Industry: Diversified Support Services
Intrinsic Value Range Comparison · Mulya.ai
Base · active
$28
-16.6% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($28 · $33) Analysts Range ($33 · $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 |
|---|
| 2022.Q2 | $2.7B | — | 42.2% | 15.5% | $960MM | −$415MM | $546MM | 6.6% | — | 30.3% | $3.2B | $0.96 | — |
| 2023.Q2 | $3.5B | 30.0% | 39.3% | 20.6% | $1.1B | −$464MM | $627MM | 8.6% | — | 32.4% | $3.6B | $1.12 | — |
| 2024.Q2 | $3.9B | 10.5% | 38.4% | 20.1% | $1.2B | −$528MM | $660MM | 8.5% | — | 30.8% | $4.1B | $1.27 | — |
| 2025.Q2 | $4.2B | 9.5% | 37.1% | 19.1% | $1.3B | −$483MM | $789MM | 9.7% | — | 29.3% | $4.5B | $1.40 | — |
| 2026.Q2 | $4.6B | 8.9% | 36.5% | 18.7% | $1.4B | −$139MM | $1.2B | 9.3% | — | 29.7% | $4.7B | $1.60 | 19.4 |
| italics below = DCF projection · 10yr Rev CAGR: 4.2% |
| 2027.Q2 | $4.7B | +2.2% | 36.4% | 18.8% | $1.4B | −$103MM | $1.3B | 9.0% | $1.2B | 29.3% | $4.8B | $1.43 | 23.4 |
| 2028.Q2 | $5.0B | +5.6% | 36.4% | 18.9% | $1.5B | −$280MM | $1.2B | 9.0% | $1.0B | 29.7% | $5.1B | $1.51 | 22.1 |
| 2029.Q2 | $5.2B | +4.7% | 36.4% | 19.1% | $1.5B | −$249MM | $1.3B | 8.9% | $994MM | 29.5% | $5.3B | $1.57 | 21.3 |
| 2030.Q2 | $5.4B | +4.3% | 36.4% | 19.2% | $1.6B | −$248MM | $1.4B | 8.9% | $959MM | 29.3% | $5.6B | $1.64 | 20.4 |
| 2031.Q2 | $5.7B | +4.2% | 36.4% | 19.3% | $1.7B | −$256MM | $1.4B | 8.8% | $918MM | 29.1% | $5.8B | $1.70 | 19.6 |
|
| Term. Yr+ | $7.2B | 4.1% | 29.6% | 20.0% | $1.7B | −$297MM | $1.4B | 8.6% | $13.5B | 23.6% | — | — | — |
Active scenario IV: $28 (-16.6% vs market)