CPAY · Corpay, Inc.
$293.342026-05-17Sector: Technology; Industry: Software - Infrastructure; Sub-Industry: Transaction & Payment Processing Services
Intrinsic Value Range Comparison · Mulya.ai
Base · active
$26
-91.2% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($234 · $-183) Analysts Range ($300 · $390) Fundamentals · historical + forward · baseitalics = DCF projection
| Period | Revenue | Rev Gr ? | Ops M% ? | Tax Rate ? | NOPAT ? | Reinvest ? | FCFF ? | WACC% ? | PV FCFF ? | ROIC ? | Inv. Cap ? | EPS ? | P/E |
|---|
| 2021.Q4 | $2.8B | — | 43.8% | 24.3% | $941MM | −$501MM | $440MM | 6.4% | — | 12.8% | $7.3B | $11.97 | — |
| 2022.Q4 | $3.4B | 20.9% | 42.2% | 25.2% | $1.1B | −$799MM | $284MM | 7.5% | — | 14.0% | $8.1B | $13.61 | — |
| 2023.Q4 | $3.8B | 9.6% | 44.1% | 25.9% | $1.2B | $1.0B | $2.3B | 7.3% | — | 14.7% | $8.6B | $14.00 | — |
| 2024.Q4 | $4.0B | 5.8% | 45.0% | 27.5% | $1.3B | −$13MM | $1.3B | 7.9% | — | 14.2% | $9.6B | $14.31 | — |
| 2025.Q4 | $4.5B | 13.9% | 42.9% | 30.5% | $1.3B | $2.5B | $3.8B | 8.0% | — | 18.6% | $4.9B | $15.26 | 10.6 |
| italics below = DCF projection · 10yr Rev CAGR: 7.2% |
| 2026.Q4 | $5.3B | +16.6% | 43.2% | 29.4% | $1.6B | $0MM | $1.6B | 8.0% | $1.5B | 32.7% | $4.9B | $22.97 | 12.8 |
| 2027.Q4 | $5.8B | +10.3% | 45.8% | 28.4% | $1.9B | $0MM | $1.9B | 8.1% | $1.6B | 38.8% | $4.9B | $27.22 | 10.8 |
| 2028.Q4 | $6.4B | +9.8% | 45.8% | 27.3% | $2.1B | $0MM | $2.1B | 8.1% | $1.7B | 43.2% | $4.9B | $30.33 | 9.7 |
| 2029.Q4 | $6.8B | +6.7% | 45.8% | 26.3% | $2.3B | $0MM | $2.3B | 8.2% | $1.7B | 46.8% | $4.9B | $32.83 | 8.9 |
| 2030.Q4 | $7.2B | +5.5% | 45.8% | 25.2% | $2.5B | $0MM | $2.5B | 8.2% | $1.7B | 50.0% | $4.9B | $35.13 | 8.4 |
|
| Term. Yr+ | $9.4B | 4.1% | 31.7% | 20.0% | $2.4B | −$1.4B | $1.0B | 8.6% | $10.2B | 7.1% | — | — | — |
Active scenario IV: $26 (-91.2% vs market)