CPAY · Corpay, Inc.
$332.482026-07-21Sector: Technology; Industry: Software - Infrastructure; Sub-Industry: Transaction & Payment Processing Services
Intrinsic Value Range Comparison · Mulya.ai
Base · active
$283
-14.8% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($224 · $194) Analysts Range ($340 · $450) 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 |
|---|
| 2024.Q1 | $3.8B | — | 44.1% | 25.4% | $1.2B | $564MM | $1.8B | 7.8% | — | 14.2% | $8.7B | $14.35 | — |
| 2024.Q4 | $3.8B | 0.0% | 44.1% | 27.5% | $1.2B | −$13MM | $1.2B | 7.9% | — | 13.1% | $9.6B | $14.35 | — |
| 2025.Q1 | $4.0B | 5.8% | 45.0% | 27.7% | $1.3B | −$544MM | $749MM | 8.2% | — | 13.2% | $10.1B | $14.67 | — |
| 2025.Q4 | $4.0B | 0.0% | 45.0% | 30.5% | $1.2B | $2.5B | $3.7B | 8.0% | — | 16.6% | $4.9B | $14.67 | — |
| 2026.Q1 | $4.8B | 20.4% | 43.0% | 31.3% | $1.4B | $2.5B | $3.9B | 7.4% | — | 28.3% | $5.1B | $17.19 | 11.1 |
| italics below = DCF projection · 10yr Rev CAGR: 6% |
| 2027.Q1 | $5.4B | +13.9% | 43.2% | 30.1% | $1.6B | $0MM | $1.6B | 8.0% | $1.5B | 32.5% | $5.1B | $24.03 | 13.8 |
| 2028.Q1 | $6.0B | +9.7% | 45.7% | 29.0% | $1.9B | $0MM | $1.9B | 8.1% | $1.7B | 38.4% | $5.1B | $28.32 | 11.7 |
| 2029.Q1 | $6.3B | +6.1% | 45.7% | 27.9% | $2.1B | $0MM | $2.1B | 8.2% | $1.7B | 41.4% | $5.1B | $30.53 | 10.9 |
| 2030.Q1 | $6.7B | +5.0% | 45.7% | 26.8% | $2.2B | $0MM | $2.2B | 8.2% | $1.6B | 44.1% | $5.1B | $32.57 | 10.2 |
| 2031.Q1 | $7.0B | +4.6% | 45.7% | 25.6% | $2.4B | $0MM | $2.4B | 8.3% | $1.6B | 46.8% | $5.1B | $34.59 | 9.6 |
|
| Term. Yr+ | $8.9B | 4.1% | 31.7% | 20.0% | $2.3B | −$768MM | $1.5B | 8.6% | $15.0B | 12.1% | — | — | — |
Active scenario IV: $283 (-14.8% vs market)