Executive Summary
Copart Inc is the global leader in online vehicle auctions, operating a duopoly with IAA (now part of Ritchie Bros) in the US salvage vehicle market. The company owns and operates approximately 19,000 acres of land across 200+ locations in 11 countries, creating an irreplaceable infrastructure moat. Chuck Akre's recent position signals a quality compounder - Akre is known for 8-year average holding periods and focuses exclusively on businesses that can compound at 15%+ returns.
Investment Thesis: Copart is a rare "toll road" business benefiting from secular tailwinds in total loss frequency (now 21.7%), vehicle complexity, and repair cost inflation. The company's owned land bank, network effects from buyer liquidity, and technology platform create a wide and durable moat. The stock has declined 30% from highs, offering a better entry point, though it remains above historical valuation ranges.
Recommendation: WAIT - accumulate below $35 for 25x owner earnings
1. Business Overview
What Does Copart Do?
Copart operates the world's largest online vehicle auction platform, primarily serving insurance companies that have declared vehicles as total losses. The business model is elegant:
- Insurance companies (85% of revenue) send totaled vehicles to Copart
- Copart stores, processes, and auctions vehicles online
- Global buyers (800,000+ members) bid on vehicles for parts, rebuild, or export
- Copart earns fees from both sellers (auction fees, storage, transport) and buyers (buyer premiums, transaction fees)
Key Business Segments
| Segment | % of Revenue | Description |
|---|---|---|
| Insurance | ~65% | Salvage vehicles from total loss claims |
| Banks/Finance | ~12% | Repossessed vehicles, fleet returns |
| Dealers | ~10% | Wholesale dealer inventory, trade-ins |
| Rental Fleets | ~8% | End-of-life fleet vehicles |
| Other | ~5% | Municipalities, charities, specialty |
Geographic Breakdown
- United States: ~80% of revenue, dominant market position
- United Kingdom: ~10%, #1 position through Copart UK
- Germany: ~5%, growing through acquisition
- Other International: ~5% (Canada, Brazil, Spain, UAE, Finland, Bahrain, Oman, Ireland)
2. Competitive Moat Analysis
Moat Type: Wide - Network Effects + Real Estate + Scale
Copart possesses one of the most durable moats in any industry, built on three reinforcing pillars:
2.1 Real Estate Land Bank (Irreplaceable Asset)
This is Copart's crown jewel.
- ~19,000 acres of owned and controlled land
- 200+ locations strategically positioned near population centers
- $500M+ annual capital expenditure into real estate
- Zoning challenges make replication extremely difficult - salvage yards face NIMBY resistance
The land bank is essentially irreplaceable. New entrants would need 20+ years and billions of dollars to replicate Copart's footprint, and local zoning boards increasingly prohibit new salvage facilities. This land also provides catastrophic response capacity - Copart maintains ~2,000 acres in reserve for hurricanes.
2.2 Network Effects (Buyer Liquidity Advantage)
Copart's online platform creates powerful network effects:
- 800,000+ registered buyers worldwide
- Buyers from 170+ countries compete on each vehicle
- Higher buyer competition = higher prices for sellers (insurance companies)
- Higher prices attract more sellers which attracts more buyers
This virtuous cycle means insurance companies achieve better outcomes with Copart, making switching costly. Copart's auction prices significantly outperform the Manheim Used Vehicle Index (-1% vs -9% decline).
2.3 Technology Platform
- 100% online auctions since 2003 (first mover)
- Virtual bidding technology with real-time global participation
- AI-powered pricing tools (VIN valuation, title services)
- Title Express - integrated title procurement (approaching 1M titles/year)
2.4 Switching Costs
Insurance companies face high switching costs:
- Integration complexity - IT systems, workflow, reporting
- Performance risk - switching to unproven platform
- Relationship depth - multi-year contracts, customized solutions
- Title Express dependency - further embeds Copart into claims process
Moat Durability Assessment: 15+ Years
The combination of physical assets (land), network effects, and technology creates a moat that would take 15-20+ years to replicate. Key risks to moat durability:
- Autonomous vehicles reducing accidents (gradual, 10+ year timeframe)
- IAA/Ritchie Bros investment (well-capitalized competitor)
- Technology disruption (Copart invests heavily)
3. Financial Analysis
3.1 Income Statement (5-Year Trend)
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | 5Y CAGR |
|---|---|---|---|---|---|---|
| Revenue | $4.65B | $4.24B | $3.87B | $3.50B | $2.69B | 11.5% |
| Gross Profit | $2.10B | $1.91B | $1.74B | $1.61B | $1.34B | 9.4% |
| Operating Income | $1.70B | $1.57B | $1.49B | $1.37B | $1.14B | 8.3% |
| Net Income | $1.55B | $1.36B | $1.24B | $1.09B | $0.94B | 10.5% |
| Gross Margin | 45.2% | 45.0% | 44.9% | 45.9% | 49.9% | |
| Op Margin | 36.5% | 37.1% | 38.4% | 39.3% | 42.2% | |
| Net Margin | 33.4% | 32.2% | 32.0% | 31.1% | 34.8% |
Observation: Margins have compressed from FY2021 peaks as Copart invests heavily in G&A (technology, Purple Wave equipment partnership, personnel). This is investment for future growth, not deteriorating economics.
3.2 Returns on Capital
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | 5Y Avg |
|---|---|---|---|---|---|---|
| ROE | 16.9% | 18.1% | 20.7% | 23.6% | 26.5% | 21.2% |
| ROIC | 21.3% | 20.4% | 23.0% | 33.3% | 31.6% | 25.9% |
| ROA | 15.4% | 16.2% | 18.4% | 20.5% | 20.5% | 18.2% |
Buffett ROE Test: PASSED
ROE has consistently exceeded 15% for 20+ years. The decline from 26.5% to 16.9% reflects balance sheet strengthening (massive cash accumulation) rather than business deterioration. Adjusted for excess cash, economic ROE remains ~25%+.
3.3 Balance Sheet Fortress
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|
| Total Assets | $10.1B | $8.4B | $6.7B | $5.3B | $4.6B |
| Total Equity | $9.2B | $7.5B | $6.0B | $4.6B | $3.5B |
| Cash + Investments | $2.8B | $1.5B | $1.0B | $1.4B | $1.0B |
| Total Debt | $0.1B | $0.1B | $0.1B | $0.1B | $0.5B |
| Net Cash | $2.7B | $1.4B | $0.8B | $1.3B | $0.5B |
| D/E Ratio | 0.01x | 0.02x | 0.02x | 0.03x | 0.15x |
Financial Fortress: EXCEPTIONAL
Copart operates with essentially zero debt and $2.8B in cash - a $4.9B liquidity position. This conservative capitalization provides:
- Storm preparedness - ability to deploy rapidly for catastrophes
- M&A optionality - capacity for strategic acquisitions
- Recession resilience - survive any downturn without distress
- Investment flexibility - continue land acquisition through cycles
3.4 Cash Flow Analysis
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | 5Y Avg |
|---|---|---|---|---|---|---|
| Operating CF | $1.80B | $1.47B | $1.36B | $1.18B | $0.99B | $1.36B |
| CapEx | $0.57B | $0.51B | $0.52B | $0.34B | $0.46B | $0.48B |
| Free Cash Flow | $1.23B | $0.96B | $0.85B | $0.84B | $0.53B | $0.88B |
| FCF Margin | 26.5% | 22.7% | 21.9% | 24.0% | 19.6% | 22.9% |
Owner Earnings Analysis (Buffett Method):
Net Income $1.55B
+ D&A $0.22B
- Maintenance CapEx (est. 50%) -$0.29B
= Owner Earnings $1.48B
Per Share (968M shares) $1.53
4. Growth Drivers & Total Loss Frequency
4.1 Total Loss Frequency - The Key Metric
Total loss frequency (TLF) is the percentage of claims that result in total loss rather than repair. This is THE critical driver of Copart's volume growth.
Current TLF: 21.7% (Q1 FY2025, up ~200bps YoY)
Historical progression:
- 1990: ~5%
- 2000: ~10%
- 2010: ~15%
- 2020: ~18%
- 2025: ~22%
4.2 Why Total Loss Frequency Keeps Rising
Four structural forces ensure TLF continues rising:
Vehicle Complexity - Modern cars have 3,000+ computer chips, LIDAR, cameras, sensors around perimeter - all easily damaged and expensive to repair
Repair Cost Inflation - Labor shortage in body shops, parts costs rising, paint/materials inflation
Used Car Values - When used prices fall, repair becomes less attractive relative to total loss settlement
Safety Technology Paradox - Collision avoidance reduces accidents but INCREASES repairs cost when accidents occur (sensors on bumpers, etc.)
4.3 Volume Growth Trajectory
| Segment | FY2025 Growth | Outlook |
|---|---|---|
| Insurance | +13% (9% ex-CAT) | Mid-high single digits |
| Banks/Fleet | +20%+ | Double-digit growth |
| Dealers | +14% (NPA) | Double-digit growth |
| International | +16% | Double-digit growth |
| Purple Wave (Equipment) | +17% | Double-digit growth |
5. Risks Analysis (Munger Inversion)
How Could This Investment Fail?
Risk 1: Autonomous Vehicles (LOW probability, 10+ year horizon)
Bull case: If AVs eliminate accidents, salvage volumes decline Reality:
- AV deployment limited to geofenced areas
- Mixed fleet transition = 20+ year timeline
- TLF continued rising even as ADAS proliferates
- When AVs DO crash, repairs are MORE expensive (sensor replacement)
Probability of material impact by 2035: 10-15%
Risk 2: IAA/Ritchie Bros Competition (MEDIUM probability)
Bull case: Well-capitalized competitor invests aggressively Reality:
- IAA integration with Ritchie Bros creates execution risk
- Copart's land bank is 20+ years ahead
- Network effects favor incumbent
- Insurance carriers want 2 providers for leverage
Probability of margin compression: 20-30%
Risk 3: Insurance Industry Consolidation (LOW-MEDIUM)
Bull case: Mega-insurers gain pricing leverage Reality:
- Top 10 insurers already dominant
- Copart provides undeniable value (higher auction prices)
- Title Express deepens relationships
Probability: 15%
Risk 4: Recession Impact (MEDIUM but temporary)
Bull case: Fewer miles driven = fewer accidents = lower volume Reality:
- 2008-2009 showed resilience (people keep driving)
- TLF increases in recessions (repair less affordable)
- Insurance relationships are sticky
Impact: 1-2 years of flat growth, then recovery
Risk 5: Valuation Compression (HIGH probability)
Bull case: Multiple de-rates from 25-30x to 15-20x Reality:
- Growth deceleration could trigger multiple compression
- Rising rates = lower multiples for growth stocks
- Stock already down 30% - some de-rating occurred
This is the primary risk at current prices
6. Valuation Analysis
6.1 Current Valuation Metrics
| Metric | CPRT | Industry Avg | Premium/(Discount) |
|---|---|---|---|
| P/E (TTM) | 25.3x | 18x | 41% premium |
| P/FCF | 31.9x | 20x | 60% premium |
| EV/EBITDA | 17.3x | 12x | 44% premium |
| P/B | 4.3x | 2x | 115% premium |
| FCF Yield | 3.1% | 5% | Below market |
6.2 Owner Earnings Valuation
Using owner earnings of $1.48B and a 4% discount rate premium to 10-year Treasury:
Conservative Case (15x owner earnings):
- Fair Value = $1.48B x 15 = $22.2B / 968M = $23/share
Base Case (20x owner earnings):
- Fair Value = $1.48B x 20 = $29.6B / 968M = $31/share
Optimistic Case (25x owner earnings):
- Fair Value = $1.48B x 25 = $37B / 968M = $38/share
6.3 DCF Analysis (10-Year)
Assumptions:
- Revenue CAGR: 8% (conservative vs 11.5% historical)
- Terminal FCF Margin: 25%
- Terminal Growth: 3%
- Discount Rate: 9%
| Year | Revenue | FCF | Discounted |
|---|---|---|---|
| 1 | $5.02B | $1.26B | $1.15B |
| 2 | $5.42B | $1.36B | $1.14B |
| 3 | $5.86B | $1.46B | $1.13B |
| 4 | $6.33B | $1.58B | $1.12B |
| 5 | $6.83B | $1.71B | $1.11B |
| 6-10 | ... | ... | $4.56B |
| Terminal | $22.5B | ||
| Total PV | $32.7B | ||
| Per Share | $33.80 |
6.4 Fair Value Range
| Method | Low | Mid | High |
|---|---|---|---|
| Owner Earnings | $23 | $31 | $38 |
| DCF | $28 | $34 | $42 |
| P/E (18-22x norm) | $29 | $33 | $36 |
| Composite | $27 | $33 | $39 |
6.5 Entry Price Recommendations
| Level | Price | P/E | Rationale |
|---|---|---|---|
| Strong Buy | $28 | 17.5x | 25% below fair value |
| Accumulate | $35 | 22x | 10% margin of safety |
| Hold | $40 | 25x | Fair value |
| Current | $40.58 | 25.3x | Slightly above fair value |
7. Management & Capital Allocation
7.1 Leadership
Jeff Liaw - CEO (since 2020, with Copart since 2017)
- Former private equity professional
- Strong operational background
- Long-term oriented communication
Leah Stearns - CFO (since 2023)
- Former executive at XPO Logistics
- Capital allocation focused
7.2 Insider Ownership
- Willis Johnson (Founder): 8.6% stake (~$3.4B)
- Insiders Total: 8.6%
- Institutions: 86.4%
Founder alignment is strong - Johnson built Copart from a single junkyard and maintains significant ownership.
7.3 Capital Allocation Track Record
| Use of Capital | Assessment |
|---|---|
| Reinvestment | Excellent - land acquisition, technology |
| M&A | Disciplined - strategic bolt-ons only |
| Buybacks | Minimal - prioritize growth investment |
| Dividends | None - appropriate for growth phase |
| Cash Mgmt | Conservative - fortress balance sheet |
Rating: A- (Would be A+ with opportunistic buybacks at cheap prices)
8. Chuck Akre Signal Analysis
Chuck Akre's Akre Capital Management took a position in CPRT, which is significant because:
- 8-year average holding period - Akre only buys for the long term
- Focus on "compounders" - businesses that can compound at 15%+ returns
- Three-legged stool approach:
- Extraordinary business (Copart qualifies)
- Talented management (Liaw/Stearns)
- Reinvestment runway (huge TAM remaining)
Akre's involvement suggests Copart passes his rigorous quality filter. However, Akre buys when he sees value - the fact that he's buying at $40+ suggests he sees a longer-term return profile, not necessarily immediate upside.
9. Investment Conclusion
Qualitative Assessment
| Factor | Rating | Notes |
|---|---|---|
| Business Quality | A+ | Duopoly, irreplaceable assets, network effects |
| Moat Durability | A | 15+ year moat life |
| Management | A- | Aligned, disciplined, but limited buybacks |
| Financial Strength | A+ | Net cash, zero debt, fortress balance sheet |
| Growth Runway | A | TLF secular growth, international expansion |
| Valuation | C+ | Premium to fair value at $40.58 |
Quantitative Summary
| Metric | Value | Buffett Test |
|---|---|---|
| ROE (5yr avg) | 21.2% | PASS (>15%) |
| ROIC (5yr avg) | 25.9% | PASS (>12%) |
| FCF Margin | 26.5% | PASS |
| D/E Ratio | 0.01x | PASS (<0.5) |
| Revenue CAGR | 11.5% | PASS (>5%) |
Final Recommendation
VERDICT: WAIT
Copart is a world-class business with an exceptional moat, but the current price of $40.58 offers insufficient margin of safety. The stock trades at a slight premium to fair value after a 30% decline from highs.
Action Plan:
- At $35 or below (P/E 22x): Initiate position (2-3% allocation)
- At $28 or below (P/E 17.5x): Add aggressively (5%+ allocation)
- Current price: Monitor for entry opportunity
Why Not Buy Now?
- P/FCF of 32x assumes perfect execution
- Margin compression risk from ongoing investments
- No catalyst for immediate re-rating
- 10-15% downside to fair value vs 30-50% upside from Strong Buy levels
Timeframe: 3-12 months for potential entry as market volatility may provide opportunity
Appendix: Source Documents
Data Sources
- AlphaVantage MCP: Financial statements, company overview
- EODHD: Historical price data (unavailable, used AlphaVantage)
- Company earnings call transcripts: Q1-Q4 FY2024, Q1 FY2025
Key Metrics Reference
- Market Cap: $39.3B
- Enterprise Value: $36.6B
- Shares Outstanding: 968M
- 52-Week Range: $37.41 - $63.85
- Current Price: $40.58 (as of Jan 30, 2026)
Analysis conducted following Buffett/Munger/Klarman value investing methodology