Fair value (multi-method)
Four independent methods triangulate what CPAY is worth. The headline is the Forward-DCF intrinsic value at a normalized growth rate; the margin of safety compares it to the current price.
Estimated fair value (Forward DCF)
$579.53
Method range
$77.85 – $579.53
median $450.34
Valuation methods
Each method’s implied fair value per share and its upside versus the current price. Missing methods (no analyst coverage, negative earnings, etc.) are shown as “—”.
| Method | Fair value | Upside vs price |
|---|---|---|
| Forward DCF | $579.53 | +61.43% |
| Exit multiple | $514.79 | +43.40% |
| Analyst target | $385.89 | +7.49% |
| Graham number | $77.85 | -78.31% |
- Forward DCF$579.53
- Exit multiple$514.79
- Analyst target$385.89
- Graham number$77.85
Stock price
$359.00
EPS (TTM)
$16.71
5Y EPS CAGR
13.1%
Fair value @ hist. growth
$579.53
This analysis is for informational purposes only and is not financial advice. Scenario prices and DCF-style figures depend on your assumptions and data from public filings and estimates. They are not forecasts of future returns.
Implied EPS growth
6.8%
per year over your projection horizon
Margin of safety 38.1% vs hist-growth DCF
Historical 5Y CAGR
13.1%
Your model implies
6.8%
Next-year analyst consensus
60.2%
Model inputs
Move sliders to test how the reverse DCF reacts. Historical-growth markers show where the company has actually grown over the last cycle.
Sensitivity — implied growth vs your assumptions
Each cell shows the per-share growth rate the market would need to justify the current price at that combination of discount rate (rows) and terminal growth (columns). Your selected inputs are highlighted.
| Row axis: discount rate. Column axis: terminal growth.Terminal g →↓ Discount | 1.5% | 2.0% | 2.5% | 3.0% | 3.5% |
|---|---|---|---|---|---|
| 7.1% | 3.6% | 2.8% | 2.0% | 1.0% | -0.1% |
| 8.1% | 5.9% | 5.2% | 4.5% | 3.7% | 2.9% |
| 9.1% | 7.9% | 7.4% | 6.8% | 6.1% | 5.4% |
| 10.1% | 9.8% | 9.4% | 8.8% | 8.3% | 7.7% |
| 11.1% | 11.7% | 11.2% | 10.8% | 10.3% | 9.7% |
Historical multiples
Each bar is the trailing five-year range (low left, high right). Filled portion runs from low to today; the dot marks today; the small tick marks the five-year median. Low, median, and high are listed under each bar.
PEG
0.41
Low vs growth
Net debt
$1.12B
Total debt − cash
Beta
0.88
Vs market benchmark
Annual diluted EPS
Per-share earnings by fiscal year — last 5 years anchor the CAGR reference above.
Frequently asked questions
Corpay (CPAY) Key Financials
Charts, filings, and peer comparison for every metric
Explore more
Deep-dives across the income statement, cash flow, capital return, and valuation
How this company returns cash to shareholders — buybacks, dividends, and stock splits.