Copart, Inc. (CPRT) DCF Valuation

Copart, Inc. (CPRT) DCF Valuation
  • ✓ Totalmente Editável: Adapte-Se Às Suas Necessidades No Excel Ou Planilhas
  • ✓ Design Profissional: Modelos Confiáveis ​​E Padrão Da Indústria
  • ✓ Pré-Construídos Para Uso Rápido E Eficiente
  • ✓ Não É Necessária Experiência; Fácil De Seguir

Copart, Inc. (CPRT) Bundle

DCF model
Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Maximize efficiency and improve precision with our (CPRT) DCF Calculator! Utilizing real data from Copart, Inc. and customizable assumptions, this tool empowers you to forecast, analyze, and evaluate (CPRT) like a seasoned investor.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2020		 AY2
2021		 AY3
2022		 AY4
2023		 AY5
2024		 FY1
2025		 FY2
2026		 FY3
2027		 FY4
2028		 FY5
2029
Revenue 2,205.6 2,692.5 3,500.9 3,869.5 4,236.8 5,000.7 5,902.4 6,966.6 8,222.8 9,705.4
Revenue Growth, % 0 22.08 30.02 10.53 9.49 18.03 18.03 18.03 18.03 18.03
EBITDA 922.5 1,136.4 1,375.0 1,486.6 1,762.3 2,033.5 2,400.1 2,832.9 3,343.7 3,946.6
EBITDA, % 41.82 42.21 39.28 38.42 41.59 40.66 40.66 40.66 40.66 40.66
Depreciation 101.4 122.0 138.0 159.5 189.8 216.7 255.8 301.9 356.4 420.6
Depreciation, % 4.6 4.53 3.94 4.12 4.48 4.33 4.33 4.33 4.33 4.33
EBIT 821.1 1,014.5 1,237.0 1,327.1 1,572.5 1,816.8 2,144.3 2,531.0 2,987.3 3,526.0
EBIT, % 37.23 37.68 35.33 34.3 37.12 36.33 36.33 36.33 36.33 36.33
Total Cash 477.7 1,048.3 1,384.2 2,364.0 3,422.2 2,420.3 2,856.7 3,371.8 3,979.7 4,697.3
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 376.9 500.6 628.5 708.6 785.9
Account Receivables, % 17.09 18.59 17.95 18.31 18.55
Inventories 20.1 45.0 58.8 40.0 43.6 63.2 74.6 88.1 104.0 122.7
Inventories, % 0.91042 1.67 1.68 1.03 1.03 1.26 1.26 1.26 1.26 1.26
Accounts Payable 132.9 163.2 187.2 180.0 193.3 266.5 314.6 371.3 438.3 517.3
Accounts Payable, % 6.03 6.06 5.35 4.65 4.56 5.33 5.33 5.33 5.33 5.33
Capital Expenditure -603.7 -463.0 -337.4 -516.6 -511.0 -796.3 -939.9 -1,109.3 -1,309.3 -1,545.4
Capital Expenditure, % -27.37 -17.2 -9.64 -13.35 -12.06 -15.92 -15.92 -15.92 -15.92 -15.92
Tax Rate, % 20.51 20.51 20.51 20.51 20.51 20.51 20.51 20.51 20.51 20.51
EBITAT 717.6 846.8 1,005.6 1,056.8 1,250.1 1,494.5 1,763.9 2,082.0 2,457.3 2,900.4
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -48.8 387.6 688.5 631.1 861.2 849.3 953.3 1,125.2 1,328.1 1,567.5
WACC, % 10.44 10.44 10.43 10.43 10.43 10.44 10.44 10.44 10.44 10.44
PV UFCF
SUM PV UFCF 4,233.3
Long Term Growth Rate, % 4.00
Free cash flow (T + 1) 1,630
Terminal Value 25,334
Present Terminal Value 15,423
Enterprise Value 19,656
Net Debt -1,395
Equity Value 21,052
Diluted Shares Outstanding, MM 975
Equity Value Per Share 21.60

What You Will Get

  • Editable Forecast Inputs: Easily modify assumptions (growth %, margins, WACC) to create various scenarios.
  • Real-World Data: Copart, Inc.'s (CPRT) financial data pre-filled to kickstart your analysis.
  • Automatic DCF Outputs: The template computes Net Present Value (NPV) and intrinsic value for you.
  • Customizable and Professional: A refined Excel model that adjusts to your valuation requirements.
  • Built for Analysts and Investors: Perfect for testing projections, validating strategies, and saving time.

Key Features

  • Real-Life CPRT Data: Pre-filled with Copart’s historical financials and future projections.
  • Fully Customizable Inputs: Tailor revenue growth, margins, WACC, tax rates, and capital expenditures to your needs.
  • Dynamic Valuation Model: Automatic recalculations of Net Present Value (NPV) and intrinsic value based on your adjustments.
  • Scenario Testing: Develop multiple forecasting scenarios to explore various valuation outcomes.
  • User-Friendly Design: Intuitive, organized, and crafted for both professionals and novices.

How It Works

  1. Step 1: Download the Excel file for Copart, Inc. (CPRT).
  2. Step 2: Review Copart's pre-filled financial data and forecasts.
  3. Step 3: Modify key inputs such as revenue growth, WACC, and tax rates (highlighted cells).
  4. Step 4: Observe the DCF model update in real-time as you adjust your assumptions.
  5. Step 5: Analyze the outputs and leverage the results for your investment decisions.

Why Choose Copart, Inc. (CPRT)?

  • Streamlined Process: Effortlessly access a vast inventory of vehicles ready for auction.
  • Enhanced Transparency: Detailed vehicle information and history promote informed bidding.
  • Flexible Bidding Options: Participate in live auctions or place bids online at your convenience.
  • User-Friendly Interface: Intuitive platform design ensures a seamless auction experience.
  • Industry Leader: Trusted by buyers and sellers worldwide for over 35 years.

Who Should Use Copart, Inc. (CPRT)?

  • Automotive Students: Explore auction strategies and market trends using real-time data.
  • Researchers: Integrate industry-specific models into academic studies or papers.
  • Investors: Validate your investment hypotheses and evaluate market performance for Copart stock.
  • Market Analysts: Enhance your analysis with a tailored, ready-to-use auction model.
  • Car Dealership Owners: Understand how large auction companies like Copart are assessed and valued.

What the Template Contains

  • Historical Data: Includes Copart, Inc.'s (CPRT) past financials and baseline forecasts.
  • DCF and Levered DCF Models: Detailed templates to calculate Copart, Inc.'s (CPRT) intrinsic value.
  • WACC Sheet: Pre-built calculations for Weighted Average Cost of Capital.
  • Editable Inputs: Modify key drivers like growth rates, EBITDA %, and CAPEX assumptions.
  • Quarterly and Annual Statements: A complete breakdown of Copart, Inc.'s (CPRT) financials.
  • Interactive Dashboard: Visualize valuation results and projections dynamically.

No products were found matching.