DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

Copart, Inc. (CPRT)

Industrials | Specialty Business Services

Today's Price

$32.48

Today's Fair Value

$35.00 +7.76%

Margin of Safety

+7.20%

Projected Value (5Y)

$56.37 +73.55%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 17.31% | CAGR (5y): 7.77%

Diluted Shares Growth Rate

Regression: -0.29% | CAGR (5y): -0.09%

Dividend Growth Rate

Regression: 0% | CAGR (5y): 0%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 26.93x)

Discount Rate