Valuation Copart, Inc. London S.E.

Stocks

Real-time Estimate Tradegate Other stock markets 20:59:09 07/07/2026 BST			5-day change	1st Jan Change
25.67 ^EUR	-11.38%		-2.21%	-25.71%

10:44am	JPMorgan Adjusts Price Target on Copart to $32 From $35	MT
07-06	Copart, Inc. - Special Call

Data adjusted to current consolidation scope

Fiscal Period: July	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	34,777	30,446	42,201	50,357	43,831	27,071	-	-
Change	-	-12.45%	38.61%	19.33%	-12.96%	-38.24%	-	-
Enterprise Value (EV) ¹	34,126	29,064	41,254	48,843	41,051	22,636	21,423	19,638
Change	-	-14.84%	41.95%	18.39%	-15.95%	-44.86%	-5.36%	-8.33%
P/E	37.7x	28.3x	34.5x	37.4x	28.5x	18.5x	17.5x	15.8x
PBR	9.84x	6.58x	7.14x	6.68x	4.76x	2.91x	2.55x	2.18x
PEG	-	1.8x	2.6x	3.99x	2.1x	-34.61x	2.97x	1.5x
Capitalization / Revenue	12.9x	8.7x	10.9x	11.9x	9.43x	5.83x	5.61x	5.17x
EV / Revenue	12.7x	8.3x	10.7x	11.5x	8.83x	4.87x	4.44x	3.75x
EV / EBITDA	27.1x	19.2x	25.1x	27.7x	21.4x	11.8x	10.7x	9.12x
EV / EBIT	30x	21.1x	27.8x	31.1x	24.2x	13.4x	12.1x	10.4x
EV / FCF	65.3x	34.6x	48.7x	50.8x	33.4x	16.9x	14x	13x
FCF Yield	1.53%	2.89%	2.05%	1.97%	3%	5.93%	7.16%	7.68%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	0.975	1.13	1.28	1.4	1.59	1.582	1.675	1.851
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	2,693	3,501	3,870	4,237	4,647	4,645	4,827	5,233
EBITDA ¹	1,260	1,514	1,646	1,762	1,914	1,916	2,005	2,153
EBIT ¹	1,136	1,375	1,487	1,572	1,697	1,686	1,766	1,894
Net income ¹	936.5	1,090	1,238	1,363	1,552	1,514	1,559	1,710
Net Debt ¹	-650.6	-1,382	-946.5	-1,514	-2,781	-4,435	-5,648	-7,433
Reference price ²	36.75	32.02	44.20	52.33	45.33	29.24	29.24	29.24
Nbr of stocks (in thousands)	946,314	950,690	954,880	962,298	966,936	925,811	-	-
Announcement Date	08/09/21	07/09/22	14/09/23	04/09/24	04/09/25	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ALIBABA GROUP HOLDING LIMITED	17.42x	1.2x	8.38x	1.11%	223B
SHOPIFY INC.	138.35x	10.08x	54.61x	-.--%	156B
PDD HOLDINGS INC.	8.95x	0.72x	3.22x	-.--%	119B
MERCADOLIBRE, INC.	45.19x	2.02x	19.51x	-.--%	91.54B
MEITUAN	-36.15x	0.76x	50.35x	-.--%	59.01B
EBAY INC.	24.99x	4.47x	14.57x	1.09%	50.47B
VIPSHOP HOLDINGS LIMITED	4.96x	0.17x	1.84x	4.47%	6.4B
GLOBAL-E ONLINE LTD.	32.96x	4.31x	19.25x	-.--%	6.27B
USS CO., LTD.	20.82x	6.53x	11.54x	2.87%	5.47B
Average	28.61x	3.36x	20.36x	1.06%	79.79B
Weighted average by Cap.	42.06x	3.41x	22.95x	0.48%