CORPAY, INC. (CPAY)
Services-Business Services, NEC · Technology · $19.9B
Intrinsic Value (Consensus)
$240.11
Current Price
$300.60
Margin of Safety
-20.1%
20.1% Above Intrinsic Value
Value: $240
Price: $301
Valuation Model Estimates
Current Price: $300.60
DCF (Discounted Cash Flow)
$372.99
Graham Number
$140.93
Earnings Power Value
$145.92
Relative Value (P/E)
$300.60
Dividend Discount Model
Not applicable
—
Consensus Value
$240.11
Model Assumptions
Discount Rate
10.3%
Growth Rate
7.6%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Key Financials
- EPS (TTM)
- $15.03
- EPS (Forward)
- $16.17
- Book Value
- $58.73
- P/E Ratio
- 20.0
- Forward P/E
- 18.6
- PEG Ratio
- —
- ROE
- 27.5%
- Debt/Equity
- 258%
- Revenue Growth
- 13.9%
- Earnings Growth
- 7.6%
- Dividend Yield
- N/A
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance