Copart Inc
NASDAQ:CPRT

Watchlist Manager
Copart Inc Logo
Copart Inc
NASDAQ:CPRT
Watchlist
Price: 60.9 USD -1.73% Market Closed
Market Cap: 58.8B USD

Relative Value

The Relative Value of one CPRT stock under the Base Case scenario is 25.7 USD. Compared to the current market price of 60.9 USD, Copart Inc is Overvalued by 58%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

CPRT Relative Value
Base Case
25.7 USD
Overvaluation 58%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
4
vs Industry
5
Median 3Y
11.2
Median 5Y
11.5
Industry
1.1
Forward
12.2
vs History
17
vs Industry
11
Median 3Y
36.3
Median 5Y
36
Industry
15.5
Forward
37.8
vs History
4
vs Industry
9
Median 3Y
31.6
Median 5Y
29.5
Industry
9
vs History
52
vs Industry
9
Median 3Y
56.4
Median 5Y
60.4
Industry
15.4
vs History
50
vs Industry
7
Median 3Y
6.8
Median 5Y
7.3
Industry
1.5
vs History
9
vs Industry
7
Median 3Y
10.5
Median 5Y
11.1
Industry
1.4
Forward
11.4
vs History
4
vs Industry
8
Median 3Y
23.5
Median 5Y
23.7
Industry
4.1
vs History
3
vs Industry
10
Median 3Y
25.4
Median 5Y
25.4
Industry
8
Forward
27.5
vs History
3
vs Industry
11
Median 3Y
28.2
Median 5Y
28.4
Industry
11.4
Forward
31
vs History
4
vs Industry
11
Median 3Y
29.8
Median 5Y
28.5
Industry
9.5
vs History
34
vs Industry
7
Median 3Y
47.4
Median 5Y
51.2
Industry
12.6
vs History
3
vs Industry
3
Median 3Y
10
Median 5Y
9.6
Industry
1.1

Multiples Across Competitors

CPRT Competitors Multiples
Copart Inc Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Copart Inc
NASDAQ:CPRT
58.7B USD 13 40.3 29.8 33.7
US
Cintas Corp
NASDAQ:CTAS
84.1B USD 8.3 47.5 30.7 37.2
AU
Brambles Ltd
ASX:BXB
28.9B AUD 2.8 22.1 15.5 15.5
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
25.4B CAD 4.3 49.1 14.8 26
US
Aurora Innovation Inc
NASDAQ:AUR
11.8B USD 0 -16.2 -13.5 -13.2
FR
Spie SA
PAR:SPIE
6.8B EUR 0.7 30.6 10.2 17.4
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
601.5B INR 13.2 48.5 37.6 39.1
FR
Elis SA
PAR:ELIS
5.3B EUR 1.2 15.6 5.1 13.2
US
IAA Inc
F:3NI
4.9B EUR 2.7 19.1 12.4 15.6
UK
HomeServe PLC
LSE:HSV
4B GBP 2.6 29.9 13.7 21.1
DK
Iss A/S
CSE:ISS
28.5B DKK 0.3 11.1 6.5 8.9
P/E Multiple
Earnings Growth PEG
US
Copart Inc
NASDAQ:CPRT
Average P/E: 31.4
40.3
14%
2.9
US
Cintas Corp
NASDAQ:CTAS
47.5
12%
4
AU
Brambles Ltd
ASX:BXB
22.1
10%
2.2
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
49.1
35%
1.4
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -16.2 N/A N/A
FR
Spie SA
PAR:SPIE
30.6
29%
1.1
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
48.5
16%
3
FR
Elis SA
PAR:ELIS
15.6
16%
1
US
I
IAA Inc
F:3NI
19.1
N/A N/A
UK
HomeServe PLC
LSE:HSV
29.9
22%
1.4
DK
Iss A/S
CSE:ISS
11.1
15%
0.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Copart Inc
NASDAQ:CPRT
Average EV/EBITDA: 17.6
29.8
14%
2.1
US
Cintas Corp
NASDAQ:CTAS
30.7
11%
2.8
AU
Brambles Ltd
ASX:BXB
15.5
27%
0.6
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
14.8
3%
4.9
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -13.5 N/A N/A
FR
Spie SA
PAR:SPIE
10.2
14%
0.7
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
37.6
15%
2.5
FR
Elis SA
PAR:ELIS
5.1
6%
0.9
US
I
IAA Inc
F:3NI
12.4
N/A N/A
UK
HomeServe PLC
LSE:HSV
13.7
11%
1.2
DK
Iss A/S
CSE:ISS
6.5
7%
0.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Copart Inc
NASDAQ:CPRT
Average EV/EBIT: 22.8
33.7
14%
2.4
US
Cintas Corp
NASDAQ:CTAS
37.2
12%
3.1
AU
Brambles Ltd
ASX:BXB
15.5
8%
1.9
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
26
N/A N/A
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -13.2 N/A N/A
FR
Spie SA
PAR:SPIE
17.4
18%
1
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
39.1
15%
2.6
FR
Elis SA
PAR:ELIS
13.2
11%
1.2
US
I
IAA Inc
F:3NI
15.6
N/A N/A
UK
HomeServe PLC
LSE:HSV
21.1
17%
1.2
DK
Iss A/S
CSE:ISS
8.9
7%
1.3