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)
$598.45
Method range
$77.85 – $598.45
median $450.87
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 | $598.45 | +72.24% |
| Exit multiple | $515.84 | +48.46% |
| Analyst target | $385.89 | +11.06% |
| Graham number | $77.85 | -77.59% |
- Forward DCF$598.45
- Exit multiple$515.84
- Analyst target$385.89
- Graham number$77.85
Stock price
$347.45
EPS (TTM)
$16.71
5Y EPS CAGR
13.1%
Fair value @ hist. growth
$598.45
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
5.9%
per year over your projection horizon
Margin of safety 41.9% vs hist-growth DCF
Historical 5Y CAGR
13.1%
Your model implies
5.9%
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% |
|---|---|---|---|---|---|
| 6.9% | 2.8% | 2.0% | 1.1% | 0.1% | -1.0% |
| 7.9% | 5.0% | 4.4% | 3.7% | 2.9% | 2.0% |
| 8.9% | 7.1% | 6.6% | 5.9% | 5.3% | 4.5% |
| 9.9% | 9.1% | 8.6% | 8.0% | 7.5% | 6.8% |
| 10.9% | 10.9% | 10.4% | 10.0% | 9.5% | 8.9% |
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
0.40
Low vs growth
Net debt
$1.1B
Total debt − cash
Beta
0.87
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