Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
229.62 USD214.62 USD269.11 USD
+43.98%
214.62 USDCurrent price is 44% above the base model value.
C
US
CPAY.US · CORPAY, INC.
US · US
Latest price309.01 USD
30D-6.93%
Vs. base value+38.2%
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 224 USD; the current price sits +38.2% versus the base case. The page shows both reported and adjusted views; valuation still defaults to reported figures, while adjusted figures help isolate structured one-time-item impact. 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: 2026/04/29 · Updated: 2026/04/29 15:26
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price309.01 USD
Base value223.54 USD
Vs. base+38.2%
Price date2026/04/29
229.62 USD223.54 USD269.11 USD
+38.23%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
257.55 USD323.05 USD366.44 USD
-4.35%
323.05 USDCurrent price is close to the base model value.Adjusted reference: 295.80 USD
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth2.8%
Current price implies roughly 2.8% annualized FCF growth.
2.8%Current price implies roughly 2.8% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
223.54 USD223.54 USD223.54 USD
+38.23%
223.54 USDCurrent price is 38.2% above the base model value.
Updated: 2026/04/29 15:26
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
ExpandCollapse
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
A positive amountAfterTax means the item increased reported net income; a negative value means it reduced reported net income. Adjusted net income = reported net income minus total after-tax impact. Valuation defaults to reported figures; adjusted figures are shown to observe one-time-item impact.
| Period | Item | Category | After-tax impact | Confidence |
|---|---|---|---|---|
| 2025/12/31 | Business sale gain/loss | Asset sale gain/loss | 33M USD | Medium |
| 2024/12/31 | Business sale gain/loss | Asset sale gain/loss | 192M USD | Medium |
| 2023/12/31 | Business sale gain/loss | Asset sale gain/loss | 32M USD | Medium |
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 14
| Period | Type | Revenue | Net Income | Adjusted net income | Free Cash Flow | Diluted EPS | Adjusted EPS |
|---|---|---|---|---|---|---|---|
| 2025/12/31 | Annual | 5B USD | 1B USD | 1B USD | 1B USD | 15.03 | 14.56 |
| 2024/12/31 | Annual | 4B USD | 1B USD | 812M USD | 2B USD | 13.97 | 11.3 |
| 2023/12/31 | Annual | 4B USD | 982M USD | 949M USD | 2B USD | 13.2 | 12.76 |
| 2022/12/31 | Annual | 3B USD | 954M USD | - | 603M USD | 12.42 | - |
| 2021/12/31 | Annual | 802M USD | 839M USD | - | 1B USD | 9.99 | - |
Ad placement