Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
33.72美元58.36美元78.81美元
-43.33%
58.36美元Current price is 43.3% below the base model value.
CP
IndustrialsSpecialty Business ServicesUnited States
CPRT.US · Copart, Inc.
NMS · US · USD
Latest price33.07美元
30D-2.99%
Vs. base value-40.1%
Research summary
CPRT.US latest organized financial period shows revenue year-over-year comparison is not complete and net income up 13.9% year over year. Current price is about 33.07美元, while the model base case is about 55.22美元; the price is -40.1% from the base case. This summary is intended for public-information research and model review.
Key financial trend
Unit: 美元
Revenue-
Net income15.52亿美元
Free cash flow12.31亿美元
Operating cash flow18亿美元
Price trend
Price date: 2026/04/23 · Updated: 2026/04/25 07:54
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price33.07美元
Base value55.22美元
Vs. base-40.1%
Price date2026/04/23
33.72美元55.22美元71.59美元
-40.11%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
34.46美元55.22美元71.59美元
-40.11%
55.22美元Current price is 40.1% below the base model value.
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
---
-
8.5%当前价格隐含未来 FCF 年化增长约 8.5%。
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
14.25美元14.25美元14.25美元
+132%
14.25美元Current price is 132.1% above the base model value.
Updated: 2026/04/25 07:54
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 80
| Period | Type | Revenue | Net Income | Free Cash Flow | Diluted EPS |
|---|---|---|---|---|---|
| 2025/07/30 | Annual | - | 15.52亿美元 | 12.31亿美元 | 1.59 |
| 2024/07/30 | Annual | - | 13.63亿美元 | 9.62亿美元 | 1.4 |
| 2023/07/30 | Annual | - | 12.38亿美元 | 8.48亿美元 | 1.28 |
| 2022/07/30 | Annual | - | 10.9亿美元 | 8.39亿美元 | 4.52 |
| 2021/07/30 | Annual | - | 9.36亿美元 | 5.28亿美元 | 3.9 |
Related stocks
View allAd placement