COPART INC (CPRT)

Retail-Auto Dealers & Gasoline Stations

Latest Price

$31.73

TTM P/E

19.83

Normalized P/E

15.09

Div Yield

Book Value

9.17

P/B Ratio

3.46

Valuation metrics

EPS: $1.59

Book value / share: $9.52

Formula: √(22.5 × EPS × BVPS)

Graham Number

$18.45

42% downside

Norm. op. income: $1.4B (median of 7yr)

Tax rate: 18%

Discount rate: 10%

Growth assumption: zero (EPV is a no-growth value)

Earnings Power Value

$14.48

54% downside

Base FCF: $848M (median of recent 5yr)

Growth: 22%/yr (median YOY, capped at 25%)

Discount rate: 10%

Terminal growth: 3%

Projection horizon: 10 years

DCF Fair Value

$56.29

+77% upside

EPS: $1.59

Target P/E: 15×

Formula: EPS × P/E

P/E Fair Value

$23.85

25% downside

82.4% held by institutions

Institution	Shares	Value	Ownership %	Change	Filing Date
BlackRock, Inc.	67.72M	$1.91B	7.31%	+4.39M	2026-06-30
VANGUARD CAPITAL MANAGEMENT LLC	57.33M	$1.62B	6.19%	+56.0K	2026-06-30
STATE STREET CORP	38.83M	$1.09B	4.19%	+691.3K	2026-06-30
VANGUARD PORTFOLIO MANAGEMENT LLC	38.74M	$1.09B	4.18%	-2.66M	2026-06-30
Invesco Ltd.	33.02M	$930.0M	3.57%	+21.10M	2026-06-30
GEODE CAPITAL MANAGEMENT, LLC	27.40M	$769.0M	2.96%	+3.18M	2026-06-30
Bank of New York Mellon Corp	17.33M	$488.0M	1.87%	-3.14M	2026-06-30
MORGAN STANLEY	16.07M	$453.0M	1.74%	+1.58M	2026-06-30
Capital World Investors	15.69M	$442.0M	1.69%	-2.50M	2026-06-30
DEUTSCHE BANK AG\	15.48M	$436.0M	1.67%	+4.61M	2026-06-30