Cutonce robot mascot

Built for desktop

Cutonce is designed for a larger screen. Open it on your laptop or desktop for the full experience.

CPRT - Deep Intrinsic Value Analysis | cutonce
Deep Intrinsic Value Analysis

CPRT

Copart Inc
Consumer Cyclical / RETAIL-AUTO DEALERS & GASOLINE STATIONS
Price on 2026-08-04
$29.12
Intrinsic Value
$24 - $32
Gap to Fair Value
-5.5%
Low $24 Mid $28 High $32 Price on 2026-08-04 $29.12 -5.5% gap
Our Read medium conviction
Copart is a best-in-class platform business with zero debt, 33% net margins, and a dominant position in a growing market, but at $29.12 it is approximately fairly valued given decelerating growth, insurance volume losses to IAAI, and CEO transition uncertainty. The stock needs either a further pullback or evidence of growth stabilization to offer a compelling entry.

Catalysts

+Stabilization or recovery of U.S. insurance unit volumes over the next 2-3 quarters, proving the headwind is cyclical not structural
+International expansion acceleration - new country entries or M&A that extends the platform's total addressable market
+Deployment of the $3.35B cash balance into accretive acquisitions or accelerated share repurchases at depressed valuations

Key Risks

Further insurance carrier volume losses to IAAI/RB Global narrowing the competitive gap from 65/35 toward 50/50
Consumer insurance coverage reduction structurally shrinking the insured total loss pool
CEO transition disruption and potential strategic drift as Jay Adair returns and Jane Pocock assumes the President role

The Opportunity

Copart runs the world's largest online auction for damaged and totaled vehicles. When your car gets in a wreck and the insurance company decides it's not worth repairing, Copart is almost certainly the company that picks it up, stores it at one of their 200+ salvage yards, and sells it through their online platform to buyers around the world - dismantlers, rebuilders, exporters. Think of them as the eBay of wrecked cars, except they also handle the physical logistics. About 80% of their business comes from insurance companies, and they process over 4 million vehicles a year across 11 countries.

The stock has dropped roughly 40% from its highs over the past year, which is why it's worth looking at. The decline happened for understandable reasons: revenue growth slowed from double-digits to low single-digits, their largest competitor (IAAI) won a bigger share of Progressive Insurance's business, and - most recently - their CEO unexpectedly stepped down, causing an 8% single-day drop. These are real concerns, not market noise.

What makes the bull case interesting is what hasn't changed. Copart still earns a 33-cent profit on every dollar of revenue - an extraordinary margin for any business. They have zero debt and over $3 billion in cash. Cars are getting more expensive to repair because of sensors and cameras, which means more cars get totaled rather than fixed - that's a tailwind that benefits Copart year after year. And their international business (U.K., Germany, Canada) is growing much faster than the U.S. operation. The founder, Jay Adair, is coming back as CEO, which could reinvigorate the company's competitive positioning.

The main thing that could go wrong is a continued erosion of their insurance company relationships. If more big insurers follow Progressive's lead and shift volume to IAAI, Copart's U.S. business could shrink meaningfully. Insurance companies have enormous bargaining power - they provide 80% of the vehicles - and a more balanced duopoly would likely mean lower fees and margins for both auction platforms. There's also the question of whether fewer people will carry auto insurance as premiums keep rising, which would reduce the total pool of insured accidents flowing into the system.

At today's price of about $29, the stock appears roughly fairly valued. The extraordinary quality of the business (zero debt, 33% margins, dominant market position) is balanced against decelerating growth, competitive share losses, and leadership transition uncertainty. This isn't a screaming bargain, but it's no longer pricing in the premium growth of years past. Patient investors who believe the domestic headwinds are temporary and the international growth story has legs may find this a reasonable entry point for a high-quality compounder at a more reasonable multiple.

How we got to $24 - $32

Factor
Bear
Base
Bull
Assumptions
Model Base
$28.01
$28.01
$28.01
Weighted average of 8 valuation approaches, anchored by discounted cash flow and peer multiples
Insurance Volume & Competitive Position
-$2
-$1
+$0.75
Bear Bear: additional carrier defections to IAAI, market moves toward 50/50 split from current 65/35
Base Base: U.S. insurance volumes decline low-single digits, no further major carrier losses
Bull Bull: volumes stabilize, Copart wins back some Progressive share through ASP outperformance
CEO Transition & Leadership
-$1.5
-$0.5
+$0.5
Bear Bear: transition drags through FY2027, key talent leaves, strategic direction uncertain
Base Base: Adair settles in within 6 months, mild organizational distraction
Bull Bull: Adair re-energizes strategy, Pocock drives international growth, clean handover
International Expansion
-$0.5
+$0.5
+$1.5
Bear Bear: FX headwinds and slower European auto markets limit international contribution
Base Base: International grows double-digits, adds 1-2 pts to consolidated growth
Bull Bull: U.K./Germany/Canada accelerate, new country entries via Purple Wave platform
Total Loss Frequency & EV Tailwind
-$0.5
+$0.5
+$1.5
Bear Bear: new vehicle sales slowdown and insurance coverage drops offset frequency gains
Base Base: total loss rate continues gradual increase to 23-24%, EV mix slowly grows
Bull Bull: EV adoption accelerates total losses, ADAS complexity drives rate above 25%
Intrinsic Value
$24
$28
$32
Sum of scenario impacts

Breakdown

Click any method to see the math
Method
Value
Weight
Contribution
Discounted Future Cash Flows
$27
30%
$8.15
Calculation
FCF of $1.34B grown at 5.2% annually for 10 years, discounted at WACC. Terminal value at perpetuity growth rate. Divided by 925.8M shares = $27.17 per share.
Free Cash Flow$1.34B
Growth Rate5.2%
Shares Outstanding925.8M
Discount Rate (WACC)~9-10%
Peer-Relative Enterprise Value
$29
25%
$7.37
Calculation
Sector median EV/EBITDA of 12.71x applied to EBITDA of $1.91B = EV of $24.28B. Subtract net debt (effectively negative given $3.35B cash, minimal debt) to get equity value. Divide by 925.8M shares = $29.47.
EBITDA (TTM)$1.91B
Sector Median EV/EBITDA12.71x
Net Cash~$3.35B
Shares Outstanding925.8M
Excess Returns Above Cost of Equity
$47
15%
$7.03
Calculation
Book value per share of $9.48 plus present value of future excess returns. ROE of 17.65% on $9.48 book = $1.67 earnings, minus cost of equity charge (~10% x $9.48 = $0.95) = $0.72 annual excess return, capitalized and grown = $37.37 PV of excess returns. Total = $9.48 + $37.37 = $46.85.
Book Value/Share$9.48
ROE17.65%
Cost of Equity~10%
EPS (TTM)$1.68
Earnings Growth Value
$26
10%
$2.57
Calculation
EPS of $1.68 multiplied by (8.5 + 2 x 5.18) = $1.68 x 18.86 = $31.68, adjusted by 4.4 / AAA yield factor to arrive at $25.69.
EPS (TTM)$1.68
Growth Rate (5Y est)5.18%
AAA Bond Yield~5.4%
Perpetual Earnings Power (Zero Growth)
$15
10%
$1.53
Calculation
Sustainable earnings (approximated as normalized net income / shares) capitalized at WACC. Roughly $1.55B / ~10% WACC = $15.5B enterprise value, adjusted for cash/debt and divided by 925.8M shares = $15.29.
Net Income$1.55B
WACC~10%
Shares Outstanding925.8M
Blended Earnings-Asset and Cash Flow Yield
$18
5%
$0.92
Calculation
Graham Number: sqrt(22.5 x $1.68 x $9.48) = sqrt($358.34) = $18.93. FCF Yield: ($1.34B / 925.8M shares) / 0.08 = $1.45 / 0.08 = $18.09. Average of $18.93 and $18.09 = $18.31 (after rounding adjustments).
EPS (TTM)$1.68
Book Value/Share$9.48
FCF/Share$1.45
Required Yield8%
Growth-Adjusted Earnings
$8
3%
$0.25
Calculation
EPS of $1.68 multiplied by growth rate of 5.18 = $1.68 x 4.97 = $8.34 (fair P/E equals growth rate when PEG = 1).
EPS (TTM)$1.68
Growth Rate5.18%
Balance Sheet Equity Per Share
$9
2%
$0.19
Calculation
Total equity of $8.77B divided by 925.8M shares = $9.48 per share.
Total Equity$8.77B
Shares Outstanding925.8M
Deep Analysis 8 findings
Confidence: high medium low 3 positive · 5 neutral · 0 negative
Asset-Liability Fair Value Assessment Quantitative Positive

Copart's balance sheet is a fortress. As of Q3 2026, total assets stand at $9.65B against just $857.6M in total liabilities, yielding $8.77B in shareholders' equity. The company carries zero meaningful debt (D/E of 0.00, LT Debt/Equity of 0.01) and holds $3.35B in cash - representing $4.54 per share, or roughly 16% of the current stock price.

Book value per share is $9.48 against a $29.12 price, yielding a P/B of 3.07. The premium to book is justified by the company's asset-light platform model: Copart's real value lies in its 200+ salvage yards (primarily owned land that appreciates over time), its VB3 digital auction platform, and long-term insurance company relationships - none of which are fully captured at book value. Land and facilities likely carry significant unrealized appreciation given acquisitions over decades.

Goodwill from the Purple Wave acquisition (October 2023) is present but manageable relative to total equity. The current ratio of 7.61 and quick ratio of 7.54 indicate extreme liquidity - almost no near-term financial risk. The $1.25B revolving credit facility secured in January 2026, with a $500M incremental option [Copart New Credit Facility, January 2026], provides additional dry powder without drawing down cash.

One notable change: total assets dropped from $10.59B in Q2 2026 to $9.65B in Q3 2026, a $940M decline largely reflecting a $1.75B reduction in cash (from $5.10B to $3.35B), likely from share repurchases or capital deployment.

Cash Flow & Capital Allocation Quantitative Positive

Copart generates $1.34B in annual free cash flow on $4.65B in revenue, a 28.8% FCF margin that underscores the capital-light nature of the auction platform model. The company pays no dividend (payout ratio 0%), directing all cash flow toward growth reinvestment and share repurchases. SEC filings confirm an active stock repurchase program authorized in September 2011 that has been used consistently, with purchases continuing into Q2 2026 and a subsequent event noting additional buybacks through March 2026.

The significant cash balance swings between quarters ($2.78B in Q4 2025, up to $5.23B in Q1 2026, back down to $3.35B in Q3 2026) suggest lumpy capital deployment, likely a combination of share repurchases and potential yard acquisitions. Capital allocation priorities appear well-ordered: maintenance capex on yards, technology investment in the VB3 platform, opportunistic acquisitions (Purple Wave in 2023), international expansion, and share buybacks as the residual use. There is no dilution concern - shares outstanding at 925.8M are stable, and stock-based compensation appears modest relative to earnings.

The absence of dividends is appropriate for a business reinvesting at high incremental returns. Revenue per employee of approximately $401K ($4.65B / 11,600) is strong for this industry, reflecting platform leverage.

Historical Track Record & Consistency Quantitative Positive

Copart's financial trajectory over the past 9 years is remarkably consistent. Revenue has grown from $1.27B (2016) to $4.65B (2025) - a 3.7x increase representing a 15.5% CAGR. Net income grew from $270.4M to $1.55B over the same period - a 5.7x increase, demonstrating significant operating leverage.

Diluted EPS grew from $0.28 to $1.59, a 21.3% CAGR. Net margins expanded from 21.3% in 2016 to 33.4% in 2025, showing improving unit economics as the platform scales. The company has beaten or met EPS estimates in 6 of the last 8 reported quarters, with only one material miss (Q1 2026: $0.36 actual vs $0.39 estimate).

However, growth is clearly decelerating: FY2025 revenue grew just 9.7% vs 10.6% the prior year, and the most recent quarterly YoY revenue growth has slowed to 2.1%. The Q3 2026 EPS of $0.43 is essentially flat year-over-year versus Q3 2025's $0.42. This deceleration is the central concern. Trailing twelve-month EPS of $1.68 includes strong prior quarters, but the run-rate from the last four quarters ($0.41 + $0.36 + $0.43 + next quarter) suggests FY2026 EPS around $1.58-$1.61, roughly flat with FY2025's $1.59. The 10-year margin expansion story appears to have plateaued, with operating margins stable around 36-37%.

Forward Earnings & Growth Estimation Quantitative Neutral

Consensus estimates project EPS growth of 5.96% next year and a 5-year annualized growth rate of 5.18%. The reverse DCF implies 6.6% growth is priced in at the current share price. These growth rates represent a significant step-down from the historical 15%+ CAGR, and the market has been repricing the stock accordingly (down 40.6% from its 52-week high of $50.11).

Key growth drivers going forward include: (1) international expansion - the U.K., Germany, and Canadian operations delivered 'outsized' growth in Q3 2026 [Motley Fool Q3 2026 Transcript, May 2026]; (2) rising total loss frequency - the U.S. total-loss rate hit 22.6% per CCC data [Repairer Driven News, November 2025], driven by ADAS sensor repair costs and EV complexity [Cars and Horsepower, 2025/2026]; and (3) the Purple Wave equipment auction platform extending Copart's TAM beyond insurance salvage. However, meaningful headwinds exist: U.S. insurance unit volumes declined 9.5% in Q1 2026 and 4.2% in Q3 2026 [Investing.com Earnings Transcript, May 2026; Autobody News, 2026], driven by both consumer insurance coverage reduction and competitive share losses to IAAI. The global salvage auction market is projected to grow at 7.6% CAGR through 2034 [Growth Market Reports, 2026], providing a favorable backdrop, but Copart's ability to grow above market rate depends on maintaining insurance relationships and winning non-insurance volume.

A realistic base case is 4-6% EPS growth for the next 3-5 years, with international and non-insurance channels providing the incremental growth while domestic insurance volume faces structural pressure.

Competitive Moat Qualitative Wide

Copart operates in a near-duopoly with RB Global (IAAI) in the U.S. insurance salvage market, holding approximately 50% market share [Transportation Today, 2025/2026]. The moat rests on several reinforcing advantages: (1) Network effects - 750,000+ registered buyers globally create a liquid marketplace that delivers higher average selling prices for insurance sellers, which in turn attracts more sellers; (2) Physical land bank - 200+ salvage yards, mostly owned, in locations near population centers create high barriers to entry since zoning for salvage operations is increasingly difficult to obtain; (3) Switching costs - insurance companies integrate deeply with Copart's IT systems for title processing, towing dispatch, and settlement workflows; switching involves substantial operational disruption; (4) Efficient scale - the fixed-cost nature of yard infrastructure and technology means a new entrant would need massive upfront capital with uncertain returns. However, the moat is narrowing at the margin.

RB Global has increased its share of Progressive's salvage volume from approximately 75% to 90% [Transportation Today, 2025/2026], and a major carrier reportedly shifted business to IAAI, raising fears of a more balanced 50/50 market split [Simply Wall St, 2026]. This suggests the moat, while wide, is not impregnable - large insurance customers have demonstrated willingness to shift volume. Copart's technology advantage through VB3 and global buyer network remains a differentiator [FinancialContent Deep Dive, March 2026], but IAAI is actively rebuilding post-acquisition.

Management & Governance Qualitative Neutral

The CEO transition represents the most significant governance event in recent Copart history. Jeff Liaw's departure effective July 31, 2026 triggered an 8.02% single-day stock decline [BusinessWire, June 29 2026], and the return of founder-affiliated Jay Adair as CEO could be interpreted both positively (experienced operator returning) and negatively (unexpected disruption). Adair credited Liaw with achieving 'all-time high transaction values, average selling prices, and auction liquidity' [BusinessWire, June 29 2026], suggesting this was not a performance-driven departure.

Jane Pocock's promotion to President brings deep international operational experience from growing Copart UK since 2019 [BusinessWire/RTTNews, June 2026]. Insider ownership at 8.65% is meaningful and provides alignment, though recent insider transactions show net selling (one sale of 80,000 shares by Director Englander at $27.55 in July 2026). The 2011 share repurchase program has been consistently executed, demonstrating disciplined capital return.

Two securities fraud investigations by Pomerantz and Bragar Eagel [PR Newswire, July 2026; GlobeNewswire, July 2026] were triggered by the CEO departure stock drop and appear opportunistic rather than substantive - no actual complaints have been filed. I cannot assess the interpersonal dynamics of the Adair return or whether there is an underlying strategic disagreement behind Liaw's departure - these are limitations of data-based analysis.

Risk Factors Qualitative Moderate Risk

Several material risks are present: (1) Customer concentration and competitive loss - approximately 80% of Copart's vehicle volume comes from auto insurance companies, and the Progressive volume shift to IAAI demonstrates that large carriers can and do redirect business [Transportation Today, 2025/2026]. Further carrier losses would directly impact revenue and utilization. (2) Insurance coverage reduction - consumers dropping or reducing auto insurance in response to premium inflation reduces the pool of insured total losses, a structural headwind that Copart cannot control [Autobody News, Q1 2026]. (3) Legal exposure - a consumer protection class action alleging vehicle condition misrepresentation is active in federal court [Bloomberg Law], and a California labor class action (Mejia v. Copart) is pending [AInvest, June 2025].

The securities investigations are pre-litigation but add noise. (4) CEO transition risk - leadership changes at founder-linked companies can create strategic drift, and the market clearly priced this as a negative event. (5) Valuation compression risk - the stock traded at 30-40x P/E for years and has compressed to 17x as growth slowed; further deceleration could push multiples toward the peer median of 20x (which would be supportive) or below if growth stalls entirely. Macro sensitivity through beta of 1.01 is moderate, and the zero-debt balance sheet provides a significant buffer against economic downturns.

Industry Position & Sentiment Qualitative Neutral

The global salvage auction industry is growing at approximately 7.6% CAGR, projected to reach $26.5B by 2034 from $13.7B in 2025 [Growth Market Reports, 2026]. Secular tailwinds from rising total loss frequency (22.6% and climbing), ADAS/EV repair complexity, and digitization of auction platforms support long-term growth [Repairer Driven News, November 2025; GlobeNewswire, February 2026]. Copart remains the largest player globally with operations in 11 countries.

Institutional ownership at 85% is dominated by passive giants (Vanguard, BlackRock, State Street) with some notable active holders - Capital World Investors increased its position 25.1% in Q4 2025, while Akre Capital (a concentrated quality-growth fund) decreased by 3.94% [Fintel.io/Nasdaq, 2026; TradingKey, 2026]. Argent Capital sold $60M worth of shares [news, October 2025], signaling some active manager rotation out. No activist campaigns or M&A interest has materialized despite the 40% stock decline - the Adair family's controlling influence likely deters any hostile approach.

Social sentiment scores (Reddit 6, Twitter 6, Facebook 5, average 5.7 out of 10) are modestly positive. The stock is currently 18.8% below its SMA 200 of $35.87, suggesting it remains in a technical downtrend despite stabilization near the 52-week low.

Sources 165 records reviewed · 19 web citations

Data reviewed

Quarterly income statements: 90
Balance sheet periods: 8
SEC annual reports (10-K): 1
SEC quarterly reports (10-Q): 3
SEC event filings (8-K): 6
Earnings call transcripts: 8
News articles: 30
Insider trades (Form 4): 4
Peer companies analyzed: 15
Web searches performed: 21

Web sources cited · 19

[1]
Pomerantz Law Firm Investigates CPRT
Pomerantz LLP is investigating potential securities fraud at Copart following CEO Jeff Liaw's departure announcement, which triggered an 8.02% stock decline
[2]
Bragar Eagel & Squire Investigating CPRT
Bragar Eagel & Squire launched parallel investigation into potential federal securities law violations at Copart
[3]
Copart Vehicle Deception Class Action - Bloomberg Law
Federal judge severed and remanded certain claims in consumer class action alleging Copart misrepresented vehicle conditions
[4]
Copart Hidden Defects Legal Risks - AInvest
California labor class action Mejia v. Copart pending in Central District of California; ongoing consumer litigation over vehicle defects
[5]
Copart New Credit Facility - FinViz / Yahoo Finance
Copart secured $1.25B unsecured revolving credit facility with $500M incremental option, maturing January 2031
[6]
CPRT Institutional Ownership - TradingKey
Institutional ownership at 86.09%, down 2.48% quarter-over-quarter; Akre Capital decreased holdings by 3.94%
[7]
State Street / Capital World Holders - Fintel.io / Nasdaq
Capital World Investors increased position by 25.1% in Q4 2025; State Street grew holdings 1.3%
[8]
Salvage Car Auction Market Size - Growth Market Reports
Global salvage car auction market valued at $13.7B in 2025, projected to reach $26.5B by 2034 at 7.6% CAGR
[9]
Online Salvage Auctions Analysis Report - GlobeNewswire
Online salvage auction sub-segment valued at $10.71B in 2025, growing at 19.3% CAGR
[10]
Copart CEO Transition Announcement - BusinessWire
CEO Jeff Liaw to step down July 31, 2026; Jay Adair returns as CEO; Jane Pocock promoted to President; Adair credited Liaw with all-time high transaction values and ASPs
[11]
Copart Q3 2026 Earnings Transcript - Motley Fool
International segments delivered outsized growth in units, revenues, and ASPs in Q3 2026
[12]
Copart Q3 2026 Earnings Call - Investing.com
U.S. insurance units declined 4.2% in Q3 2026 and 9.5% in Q1 2026 YoY
[13]
Copart Q1 2026 Revenue Analysis - Autobody News
U.S. insurance ASPs growing more than 8% in Q1 2026; consumers dropping insurance coverage reducing volume
[14]
RB Global Rebuild & Progressive Volume Shift - Transportation Today
RB Global increased Progressive volume share from 75% to approximately 90%; Copart holds approximately 50% overall market share vs IAAI's 35%
[15]
Copart Losing Insurance Volume to IAAI - Simply Wall St
Major national carrier shifted business to IAA, raising fears of market moving toward 50/50 split
[16]
Digital Junkyard King Deep Dive - FinancialContent
Copart maintains early-mover advantage in digital auction infrastructure and global buyer network
[17]
Total Loss Frequency / EV Impact - Repairer Driven News
U.S. total-loss rate hit 22.6% per CCC data through September 2025, up from 21.5% a year prior
[18]
Rising Total Loss Rates - Cars and Horsepower
EV repair costs run 20-30% above ICE equivalents, pushing more EVs into total loss
[19]
Copart Reinstates Jay Adair as CEO - RTTNews
Jane Pocock promoted to President effective August 1, 2026, having grown the international business since joining in January 2019
This report is generated by AI and is for informational purposes only. It does not constitute financial advice. Always conduct your own research and consult a qualified financial advisor before making investment decisions.