CPAY

NYSE

CORPAY, INC.

Financials, Transaction & Payment Processing Services

$392.94

close 7 Aug 2026

+29.35%

52-week change

$25.99B

market cap

$252.84

$405.95

52-week range

Expected price

$329.21 – $402.37

Current price

$392.94

Signal

Appears fairly valued

A historical-multiple reference, never a fair-value claim. The band uses only data public at each date and ends at the latest month — no forward estimates.

Current multiples

P/E (TTM)23.53x

P/S (TTM)5.43x

P/B7.40x

EV/EBITDA (TTM)14.34x

FCF yield (TTM)5.04%

PEG (TTM, GAAP)3.58

Context

P/E, own 5-year average21.46x

P/E, sector median16.04x*

Price at 5-year median P/E$360.63*

Forward — analyst consensus

Forward P/E (FY2026)14.40x*

Forward P/E (FY2027)12.63x

Forward PEG1.03*

Consensus EPS FY2026 (14 analysts)$27.28

EPS growth (FY2026→FY2027)14.02%

Revenue growth (FY2026)17.35%

Street view

Price target (mean)$438.50*

Target upside11.59%

Ratings (buy / hold / sell)11 / 3 / 0

FY2026 EPS revisions, 30d (up / down)3 / 1

5-year history

Dashed line: average of month-end values

P/E (TTM)

P/S (TTM)

P/B

FCF yield (TTM)

period to 31 Mar 2026, filed 8 May 2026, close 7 Aug 2026

Discounted cash flow

Ten projected years plus a perpetuity, prefilled from filings — a model to argue with, never a fair-value claim.

Free cash flow, last ten years and TTM

5Y CAGR -1.40%10Y CAGR +6.19%

Assumptions

Growth rate, years 1–10%

Perpetual growth%Discount rate%

Base FCF$M

As filed — not assumptions

Current price$392.94

Cash & equivalents$2.54B

Total debt$14.11B

Shares outstanding66.13M

Result

DCF price per share$97.71

Current price$392.94

Margin of safety-75.13%

PV of years 1–10$8.22B

PV of terminal value$9.82B

Equity value$6.46B

Market-implied growth+8.01%

Projected FCF, years 1–10

Hover for PV and growth

Projection detail

Override growth for any year; blank years use the uniform rate

Year	2026	2027	2028	2029	2030	2031	2032	2033	2034	2035	Terminal
Growth, %											2.5
FCF	$1.29B	$1.27B	$1.26B	$1.24B	$1.22B	$1.20B	$1.19B	$1.17B	$1.15B	$1.14B	$21.21B
PV	$1.20B	$1.09B	$997.13M	$910.34M	$831.11M	$758.77M	$692.73M	$632.44M	$577.39M	$527.14M	$9.82B

period to 31 Mar 2026, filed 8 May 2026, close 7 Aug 2026