Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
213.26 USD199.61 USD249.12 USD
+54.81%
199.61 USDCurrent price is 54.8% above the base model value.
C
TechnologySoftware - InfrastructureUnited States
CPAY.US · Corpay, Inc.
NYQ · US · USD
Latest price309.01 USD
30D-0.26%
Vs. base value+51.3%
Research summary
CPAY.US latest organized financial period shows revenue grew +13.93% YoY and net income grew +6.58% YoY. Current price is about 309 USD, while the model base case is about 204 USD; the current price sits +51.3% versus the base case. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue5B USD
Net income1B USD
Free cash flow1B USD
Operating cash flow1B USD
Price trend
Price date: 2026/04/28 · Updated: 2026/04/29 07:26
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price309.01 USD
Base value204.26 USD
Vs. base+51.3%
Price date2026/04/28
206.48 USD204.26 USD223.13 USD
+51.28%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
204.05 USD224.85 USD237.35 USD
+37.43%
224.85 USDCurrent price is 37.4% above the base model value.
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth3.9%
Current price implies roughly 3.9% annualized FCF growth.
3.9%Current price implies roughly 3.9% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
208.91 USD208.91 USD208.91 USD
+47.92%
208.91 USDCurrent price is 47.9% above the base model value.
Updated: 2026/04/29 07:26
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 9
| Period | Type | Revenue | Net Income | Free Cash Flow | Diluted EPS |
|---|---|---|---|---|---|
| 2025/12/30 | Annual | 5B USD | 1B USD | 1B USD | 15.03 |
| 2024/12/30 | Annual | 4B USD | 1B USD | 2B USD | 13.97 |
| 2023/12/30 | Annual | 4B USD | 982M USD | 2B USD | 13.2 |
| 2022/12/30 | Annual | 3B USD | 954M USD | 603M USD | 12.42 |
| 2021/12/30 | Annual | - | - | - | - |
Ad placement