What Is CPRT Fair Value?
Copart (CPRT) fair value estimate using multiple valuation models, updated daily.
As of July 16, 2026, Copart (CPRT) has a composite fair value estimate of $19.10 based on four valuation models: DCF (41% weight), Graham Number (29% weight), PEG (29% weight), and DDM (0% weight). The current market price is $27.28, suggesting the stock is overvalued by 30.0%.
Data as of July 16, 2026 (today)
Composite Fair Value
Overvalued3 of 4 models$19.10
vs. current price of $27.28(-30.0%)
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 →
$18.64
-31.7%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 →
$18.38
-32.6%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.
$15.84
-41.9%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 $27.28 is 31.7% 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 | $1.02B |
| Year 3 | $1.27B | $951.4M |
| Year 4 | $1.31B | $889.4M |
| Year 5 | $1.35B | $831.5M |
| Year 6 | $1.39B | $777.4M |
| Year 7 | $1.43B | $726.8M |
| Year 8 | $1.47B | $679.5M |
| Year 9 | $1.51B | $635.2M |
| Year 10 | $1.55B | $593.9M |
| Terminal Value | $20.96B | $8.01B |
What Are CPRT's Key Financial Metrics?
Earnings & Growth
Current Price
$27.28
EPS (TTM)
$1.60
Forward P/E
16.2
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
$32.00
Average
$40.90
High
$55.00
Upside
+49.9%
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 $19.10. The stock is currently trading at $27.28, 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 $27.28 is 30.0% above our estimated fair value of $19.10.
What do Wall Street analysts say about CPRT?
10 analysts cover Copart with a consensus rating of "Buy." The average price target is $40.90, ranging from $32.00 to $55.00. This implies 49.9% upside from the current price.