What Is CPRT Fair Value?
Copart (CPRT) fair value estimate using multiple valuation models, updated daily.
As of October 14, 2026, Copart (CPRT) has a composite fair value estimate of $20.85 based on four valuation models: DCF (41% weight), Graham Number (29% weight), PEG (29% weight), and DDM (0% weight). The current market price is $26.37, suggesting the stock is overvalued by 20.9%.
Data as of October 14, 2026 (today)
Composite Fair Value
Overvalued3 of 4 models$20.85
vs. current price of $26.37(-20.9%)
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 →
$21.70
-17.7%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 →
$18.93
-28.2%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.
$16.21
-38.5%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 $26.37 is 17.7% above this estimate
View 10-year cash flow projections
| Year | Projected FCF (Free Cash Flow) | Present Value |
|---|---|---|
| Year 1 | $1.18B | $1.07B |
| Year 2 | $1.26B | $1.03B |
| Year 3 | $1.34B | $996.3M |
| Year 4 | $1.42B | $960.1M |
| Year 5 | $1.51B | $925.2M |
| Year 6 | $1.61B | $891.6M |
| Year 7 | $1.71B | $859.2M |
| Year 8 | $1.81B | $828.0M |
| Year 9 | $1.93B | $797.9M |
| Year 10 | $2.05B | $769.0M |
| Terminal Value | $26.94B | $10.11B |
What Are CPRT's Key Financial Metrics?
Earnings & Growth
Current Price
$26.37
EPS (TTM)
$1.55
Forward P/E
15.1
Profit Margin
31.8%
Cash & Balance Sheet
Free Cash Flow
885.1M
EBITDA
1.9B
Book Value
$9.82
Total Debt
88.4M
What Do Analysts Say About CPRT?
Low
$25.00
Average
$39.00
High
$55.00
Upside
+47.9%
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 $20.85. The stock is currently trading at $26.37, 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 $26.37 is 20.9% above our estimated fair value of $20.85.
What do Wall Street analysts say about CPRT?
10 analysts cover Copart with a consensus rating of "Buy." The average price target is $39.00, ranging from $25.00 to $55.00. This implies 47.9% upside from the current price.