What Is CPRT Fair Value?
Copart (CPRT) fair value estimate using multiple valuation models, updated daily.
As of August 29, 2026, Copart (CPRT) has a composite fair value estimate of $18.66 based on four valuation models: DCF (41% weight), Graham Number (29% weight), PEG (29% weight), and DDM (0% weight). The current market price is $32.99, suggesting the stock is overvalued by 43.4%.
Data as of August 29, 2026 (today)
Composite Fair Value
Overvalued3 of 4 models$18.66
vs. current price of $32.99(-43.4%)
How Is CPRT Fair Value Calculated?
Four independent models estimate what CPRT is worth. Each uses different inputs and assumptions. The composite blends them by weight.
CPRT Intrinsic Value
Forward-looking models based on future cash flows
DCF (Discounted Cash Flow)
41% weightEstimates how much cash the company will generate over the next 10 years, then calculates what all that future cash is worth in today's dollars. Includes a 15% safety cushion. Try the standalone DCF calculator →
$17.77
-46.1%Overvalued
Inputs used
DDM (Dividend Discount Model)
0% weightIf a company pays you dividends, this model asks: how much are all those future dividend payments worth today? Only works for stocks that pay dividends. Try the intrinsic value calculator →
N/A
This stock does not pay a dividend, so the DDM cannot be applied. The composite adjusts by redistributing this weight to the other models.
CPRT Fair Value
Current fundamentals: earnings, assets, and growth rate
Graham Number (Value Investing)
29% weightCreated by legendary investor Benjamin Graham. It looks at two things: how much the company earns (EPS) and what its assets are worth (Book Value), then calculates the maximum price a careful investor should pay. Try the fair value calculator →
$18.37
-44.3%Overvalued
Inputs used
PEG (Price/Earnings to Growth)
29% weightChecks if you're paying a fair price for the company's growth. A fast-growing company deserves a higher price than a slow one. This model finds the right price based on how fast earnings are growing.
$15.82
-52.0%Overvalued
Inputs used
What If You Change the Assumptions?
Drag the sliders to test different scenarios. Tap the ? buttons to learn what each input means.
Your DCF Fair Value
Current price $32.99 is 46.1% above this estimate
View 10-year cash flow projections
| Year | Projected FCF (Free Cash Flow) | Present Value |
|---|---|---|
| Year 1 | $1.20B | $1.09B |
| Year 2 | $1.23B | $1.01B |
| Year 3 | $1.26B | $946.3M |
| Year 4 | $1.30B | $883.1M |
| Year 5 | $1.33B | $824.2M |
| Year 6 | $1.37B | $769.1M |
| Year 7 | $1.40B | $717.8M |
| Year 8 | $1.44B | $669.8M |
| Year 9 | $1.48B | $625.1M |
| Year 10 | $1.52B | $583.4M |
| Terminal Value | $20.63B | $7.91B |
What Are CPRT's Key Financial Metrics?
Earnings & Growth
Current Price
$32.99
EPS (TTM)
$1.61
Forward P/E
19.7
Profit Margin
33.5%
Cash & Balance Sheet
Free Cash Flow
1B
EBITDA
2B
Book Value
$9.48
Total Debt
93.1M
What Do Analysts Say About CPRT?
Low
$25.00
Average
$40.20
High
$55.00
Upside
+21.9%
CPRT Fair Value FAQ
What is the fair value of CPRT?
Based on our composite model (DCF 35%, Graham 25%, PEG 25%, DDM 15%), CPRT's estimated fair value is $18.66. The stock is currently trading at $32.99, which makes it overvalued by our analysis.
How is CPRT's fair value calculated?
We use four valuation methods: Discounted Cash Flow (DCF), Graham Number, PEG-based Fair Value, and Dividend Discount Model (for dividend-paying stocks). The composite score weights DCF at 35%, Graham and PEG at 25% each, and DDM at 15%. When a model can't be applied, its weight is redistributed proportionally.
Is CPRT overvalued or undervalued?
Based on our analysis, CPRT is overvalued. The current price of $32.99 is 43.4% above our estimated fair value of $18.66.
What do Wall Street analysts say about CPRT?
10 analysts cover Copart with a consensus rating of "Buy." The average price target is $40.20, ranging from $25.00 to $55.00. This implies 21.9% upside from the current price.