Copart Inc Valuation – August 2018 $CPRT

Company Profile (excerpt from Reuters): Copart, Inc. (Copart), incorporated on January 6, 2012, is a provider of online auctions and vehicle remarketing services in the United States, Canada, the United Kingdom, the United Arab Emirates, Oman, Bahrain, Brazil, Ireland, Spain and India. The Company also provides vehicle remarketing services in Germany. The Company operates through two segments: United States and International. The Company provides vehicle sellers with a range of services to process and sell vehicles primarily over the Internet through its virtual bidding third generation Internet auction-style sales technology (VB3). It sells vehicles primarily to insurance companies, such as banks and financial institutions, charities, car dealerships, municipalities, fleet operators and vehicle rental companies. The Company sells the vehicles principally to licensed vehicle dismantlers, rebuilders, repair licensees, used vehicle dealers and exporters and, at certain locations, to the general public.

CPRT Chart

CPRT data by YCharts


Downloadable PDF version of this valuation:

ModernGraham Valuation of CPRT – August 2018

Stage 1: Is this company suitable for the Defensive Investor or the Enterprising Investor?

What kind of Intelligent Investor are you?

Defensive Investor; must pass 6 out of the following 7 tests.
1. Adequate Size of the Enterprise Market Cap > $2Bil $13,893,111,000 Pass
2. Sufficiently Strong Financial Condition Current Ratio > 2 2.33 Pass
3. Earnings Stability Positive EPS for 10 years prior Pass
4. Dividend Record Dividend Payments for 10 years prior Fail
5. Earnings Growth Increase of 33% in EPS in past 10 years using 3 year averages at beginning and end 220.00% Pass
6. Moderate PEmg Ratio PEmg < 20 43.10 Fail
7. Moderate Price to Assets PB Ratio < 2.5 OR PB*PEmg < 50 9.98 Fail
Enterprising Investor; must pass 4 out of the following 5 tests, or be suitable for the Defensive Investor.
1. Sufficiently Strong Financial Condition Current Ratio > 1.5 2.33 Pass
2. Sufficiently Strong Financial Condition Debt to NCA < 1.1 1.11 Fail
3. Earnings Stability Positive EPS for 5 years prior Pass
4. Dividend Record Currently Pays Dividend Fail
5. Earnings Growth EPSmg greater than 5 years ago Pass


Stage 2: Determination of Intrinsic Value

EPSmg $1.39
MG Growth Estimate 15.00%
MG Value $53.59
Opinion Overvalued
MG Grade F
MG Value based on 3% Growth $20.18
MG Value based on 0% Growth $11.83
Market Implied Growth Rate 17.30%
Current Price $60.00
% of Intrinsic Value 111.96%

Copart, Inc. does not satisfy the requirements of either the Enterprising Investor or the more conservative Defensive Investor. The Defensive Investor is concerned with the poor dividend history, and the high PEmg and PB ratios. The Enterprising Investor has concerns regarding the level of debt relative to the net current assets, and the lack of dividends. As a result, all value investors following the ModernGraham approach should explore other opportunities at this time or proceed cautiously with a speculative attitude.

As for a valuation, the company appears to be Overvalued after growing its EPSmg (normalized earnings) from $0.65 in 2014 to an estimated $1.39 for 2018. This level of demonstrated earnings growth does not support the market’s implied estimate of 17.3% annual earnings growth over the next 7-10 years. As a result, the ModernGraham valuation model, based on the Benjamin Graham value investing formula, returns an estimate of intrinsic value below the price.

At the time of valuation, further research into Copart, Inc. revealed the company was trading above its Graham Number of $13.54. The company does not pay a dividend. Its PEmg (price over earnings per share – ModernGraham) was 43.1, which was above the industry average of 18.51. Finally, the company was trading above its Net Current Asset Value (NCAV) of $-0.3.

Copart, Inc. scores quite poorly in the ModernGraham grading system, with an overall grade of F.

Stage 3: Information for Further Research

Net Current Asset Value (NCAV) -$0.30
Graham Number $13.54
PEmg 43.10
Current Ratio 2.33
PB Ratio 9.98
Current Dividend $0.00
Dividend Yield 0.00%
Number of Consecutive Years of Dividend Growth 0

Useful Links:

ModernGraham tagged articles Morningstar
Google Finance MSN Money
Yahoo Finance Seeking Alpha
GuruFocus SEC Filings

Most Recent Balance Sheet Figures

Balance Sheet Information 4/1/2018
Total Current Assets $630,902,000
Total Current Liabilities $270,578,000
Long-Term Debt $398,914,000
Total Assets $2,165,193,000
Intangible Assets $411,841,000
Total Liabilities $704,381,000
Shares Outstanding (Diluted Average) 242,960,000

Earnings Per Share History

EPS History
Next Fiscal Year Estimate $1.71
Jul2017 $1.66
Jul2016 $1.11
Jul2015 $0.84
Jul2014 $0.68
Jul2013 $0.70
Jul2012 $0.70
Jul2011 $0.54
Jul2010 $0.45
Jul2009 $0.42
Jul2008 $0.44
Jul2007 $0.37
Jul2006 $0.26
Jul2005 $0.28
Jul2004 $0.22
Jul2003 $0.16
Jul2002 $0.16
Jul2001 $0.13
Jul2000 $0.09
Jul1999 $0.07
Jul1998 $0.05

Earnings Per Share – ModernGraham History

EPSmg History
Next Fiscal Year Estimate $1.39
Jul2017 $1.15
Jul2016 $0.87
Jul2015 $0.73
Jul2014 $0.65
Jul2013 $0.61
Jul2012 $0.55
Jul2011 $0.46
Jul2010 $0.41
Jul2009 $0.38
Jul2008 $0.35
Jul2007 $0.29
Jul2006 $0.23
Jul2005 $0.21
Jul2004 $0.17
Jul2003 $0.14
Jul2002 $0.12

Recommended Reading:

Other ModernGraham posts about the company

14 Best Stocks for Value Investors This Week – 2/11/17
Copart Inc Valuation – Initial Coverage $CPRT

Other ModernGraham posts about related companies

Harley-Davidson Inc Valuation – June 2018 $HOG
Advance Auto Parts Inc Valuation – June 2018 $AAP
LKQ Corporation – June 2018 $LKQ
Aptiv PLC Valuation – Initial Coverage May 2018 $APTV
BorgWarner Inc Valuation – April 2018 $BWA
CarMax Inc Valuation – April 2018 $KMX
Ford Motor Company Valuation – April 2018 $F
General Motors Co Valuation – April 2018 $GM
O’Reilly Automotive Inc Valuation – April 2018 $ORLY
Goodyear Tire & Rubber Co Valuation – March 2018 $GT


The author did not hold a position in any company mentioned in this article at the time of publication and had no intention of changing that position within the next 72 hours.  See my current holdings here.  This article is not investment advice; any reader should speak to a registered investment adviser prior to making any investment decisions.  ModernGraham is not affiliated with the company in any manner.  Please be sure to review our detailed disclaimer.

Leave a Reply

Your email address will not be published. Required fields are marked *

This site uses Akismet to reduce spam. Learn how your comment data is processed.