Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
33.72 USD58.36 USD78.81 USD
-43.22%
58.36 USDCurrent price is 43.2% below the base model value.
C
US
CPRT.US · COPART INC
US · US
Latest price33.13 USD
30D+15.6%
Vs. base value-40.8%
Research summary
CPRT.US latest organized financial period shows revenue lacks a complete YoY comparison and net income grew +13.9% YoY. Current price is about 33.13 USD, while the model base case is about 55.98 USD; the current price sits -40.8% versus the base case. The page shows both reported and adjusted views; valuation still defaults to reported figures, while adjusted figures help isolate structured one-time-item impact. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue-
Net income2B USD
Free cash flow1B USD
Operating cash flow2B USD
Price trend
Price date: 2026/04/29 · Updated: 2026/04/29 15:21
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price33.13 USD
Base value55.98 USD
Vs. base-40.8%
Price date2026/04/29
33.72 USD55.98 USD72.80 USD
-40.81%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
34.72 USD55.98 USD72.80 USD
-40.81%
55.98 USDCurrent price is 40.8% below the base model value.Adjusted reference: 53.72 USD
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth8.6%
Current price implies roughly 8.6% annualized FCF growth.
8.6%Current price implies roughly 8.6% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
14.25 USD14.25 USD14.25 USD
+133%
14.25 USDCurrent price is 132.5% above the base model value.
Updated: 2026/04/29 15:21
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
ExpandCollapse
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
A positive amountAfterTax means the item increased reported net income; a negative value means it reduced reported net income. Adjusted net income = reported net income minus total after-tax impact. Valuation defaults to reported figures; adjusted figures are shown to observe one-time-item impact.
| Period | Item | Category | After-tax impact | Confidence |
|---|---|---|---|---|
| 2025/07/31 | Asset sale gain/loss | Asset sale gain/loss | 11M USD | Medium |
| 2024/07/31 | Asset sale gain/loss | Asset sale gain/loss | 4M USD | Medium |
| 2023/07/31 | Asset sale gain/loss | Asset sale gain/loss | 4M USD | Medium |
| 2022/07/31 | Asset sale gain/loss | Asset sale gain/loss | 2M USD | Medium |
| 2021/07/31 | Asset sale gain/loss | Asset sale gain/loss | 4M USD | Medium |
| 2020/07/31 | Asset sale gain/loss | Asset sale gain/loss | 5M USD | Medium |
| 2026/01/31 | Asset sale gain/loss | Asset sale gain/loss | 169K USD | Medium |
| 2025/10/31 | Asset sale gain/loss | Asset sale gain/loss | 891K USD | Medium |
| 2025/04/30 | Asset sale gain/loss | Asset sale gain/loss | 822K USD | Medium |
| 2025/01/31 | Asset sale gain/loss | Asset sale gain/loss | 307K USD | Medium |
| 2024/10/31 | Asset sale gain/loss | Asset sale gain/loss | 210K USD | Medium |
| 2024/04/30 | Asset sale gain/loss | Asset sale gain/loss | 3M USD | Medium |
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 14
| Period | Type | Revenue | Net Income | Adjusted net income | Free Cash Flow | Diluted EPS | Adjusted EPS |
|---|---|---|---|---|---|---|---|
| 2025/07/31 | Annual | - | 2B USD | 2B USD | 1B USD | 1.59 | 1.58 |
| 2024/07/31 | Annual | - | 1B USD | 1B USD | 962M USD | 1.4 | 1.4 |
| 2023/07/31 | Annual | - | 1B USD | 1B USD | 848M USD | 1.28 | 1.28 |
| 2022/07/31 | Annual | - | 1B USD | 1B USD | 839M USD | 4.52 | 4.51 |
| 2021/07/31 | Annual | - | 936M USD | 933M USD | 528M USD | 3.9 | 3.89 |
Ad placement