Valuation models
price $30.13 · as of Nov 2, 2026
DCF · Perpetuity growth · 5yused27.48 – 36.2631.163% undervaluedDCF · Perpetuity growth · 10y30.08 – 39.8934.1912% undervaluedDCF · EBITDA exit · 5y48.03 – 51.8849.9040% undervaluedDCF · EBITDA exit · 10y46.45 – 53.5349.8240% undervaluedP/E · peers55.21 – 64.8458.6549% undervaluedP/E · own history42.72 – 61.5652.8743% undervaluedPEG—12.96132% overvaluedEV/EBITDA · peers34.38 – 38.7135.5915% undervaluedEV/Revenue · peers14.06 – 21.0715.9589% overvaluedEarnings power value14.95 – 18.9616.6381% overvaluedWall St. consensus target—38.0021% belowCost of capital (WACC)—9.25%—
DCF · Perpetuity growth · 5y leads for mature & stable — positive operating income and three years of positive free cash flow. How the headline model is chosen.
Model value · DCF · Perpetuity growth · 5y
31.16
Copart closed at $30.13 — undervalued by 3% vs model.
27.48the model's range36.26
DCF · Perpetuity growth · 5y leads for mature & stable — positive operating income and three years of positive free cash flow. From a five-year discounted cash flow.
Other models
12.96 – 58.65
Wall St. target
38.00 21% below
Below model, 1y
23 of 30 days
How it is valued
Valued asMature & Stable
Low/slowing growth (~5% recent)High profitability (32% net margin)
Model estimates for research reference only, not investment advice. Every model rests on assumptions that may not match what happens; how each model works is in the manual.