CORPAY, INC. (CPAY)
Services-Business Services, NEC · Technology · $22.8B
Intrinsic Value (Consensus)
$240.11
Current Price
$345.32
Margin of Safety
-30.5%
30.5% Above Intrinsic Value
Value: $240
Price: $345
Valuation Model Estimates
Current Price: $345.32
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%.
Health Score
C
60
Profitability
25/25
Strength
12/25
Valuation
7/25
Growth
16/25
Financial Health Signals
Very high debt — Debt/Equity ratio is 258% (above 200% is risky)
Strong profitability — ROE of 28% (above 20% is excellent)
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
Similar Stocks (Technology)
AGMHAGM Group Holdings I...
$986.06+300%
AISPAirship AI Holdings,...
$13.52+300%
MSGMMotorsport Games Inc...
$15.60+300%
TASKTaskUs, Inc.
$20.62+284.7%
ENRENERGIZER HOLDINGS, ...
$61.57+202.1%
Data last updated: 2026-06-21
Source: Yahoo Finance