Fair value (multi-method)
Four independent methods triangulate what CPRT is worth. The headline is the Forward-DCF intrinsic value at a normalized growth rate; the margin of safety compares it to the current price.
Estimated fair value (Forward DCF)
$66.80
Method range
$9.31 – $66.80
median $47.86
Valuation methods
Each method’s implied fair value per share and its upside versus the current price. Missing methods (no analyst coverage, negative earnings, etc.) are shown as “—”.
| Method | Fair value | Upside vs price |
|---|---|---|
| Forward DCF | $66.80 | +115.77% |
| Exit multiple | $49.22 | +58.99% |
| Analyst target | $46.50 | +50.19% |
| Graham number | $9.31 | -69.93% |
- Forward DCF$66.80
- Exit multiple$49.22
- Analyst target$46.50
- Graham number$9.31
Stock price
$30.96
FCF / share (TTM)
$0.53
3Y FCF CAGR
23.0%
Fair value @ hist. growth
$34.33
This analysis is for informational purposes only and is not financial advice. Scenario prices and DCF-style figures depend on your assumptions and data from public filings and estimates. They are not forecasts of future returns.
Implied FCF growth
21.6%
per year over your projection horizon
Margin of safety 9.8% vs hist-growth DCF
Historical 3Y CAGR
23.0%
Your model implies
21.6%
Analyst consensus is EPS-only — no comparable FCF / share estimate to show on this basis.
Model inputs
Move sliders to test how the reverse DCF reacts. Historical-growth markers show where the company has actually grown over the last cycle.
Undiscounted FCF per share over 10 years at 23% annual growth.
Sensitivity — implied growth vs your assumptions
Each cell shows the per-share growth rate the market would need to justify the current price at that combination of discount rate (rows) and terminal growth (columns). Your selected inputs are highlighted.
| Row axis: discount rate. Column axis: terminal growth.Terminal g →↓ Discount | 1.5% | 2.0% | 2.5% | 3.0% | 3.5% |
|---|---|---|---|---|---|
| 7.6% | 18.1% | 17.2% | 16.3% | 15.3% | 14.2% |
| 8.7% | 20.6% | 19.9% | 19.1% | 18.2% | 17.3% |
| 9.7% | 22.9% | 22.3% | 21.6% | 20.9% | 20.1% |
| 10.7% | 25.1% | 24.6% | 24.0% | 23.3% | 22.6% |
| 11.7% | 27.2% | 26.7% | 26.2% | 25.6% | 25.0% |
Historical multiples
Each bar is the trailing five-year range (low left, high right). Filled portion runs from low to today; the dot marks today; the small tick marks the five-year median. Low, median, and high are listed under each bar.
PEG
1.01
Fair vs growth
Net cash
$2.7B
Total debt − cash
Beta
1.02
Vs market benchmark
Frequently asked questions
Copart (CPRT) Key Financials
Charts, filings, and peer comparison for every metric
Explore more
Deep-dives across the income statement, cash flow, capital return, and valuation