/
DCF Valuation
Base-case fair value
$150.69
Intrinsic $200.92 · 25% MOS
Current price: $347.45
Base-case summary
Our base-case DCF for Corpay, Inc. (CPAY) projects 10 years of free cash flow growth at 3.8% for years 1–5 and 1.9% for years 6–10, anchored to 3.8% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $1.3B in trailing free cash flow, this produces an intrinsic value of $200.92 per share. A 25% safety margin gives a fair value of $150.69, suggesting the stock is currently 57% overvalued against the $347.45 market price.
See 3 scenarios side by side
Conservative, Base, and Optimistic fair values, plus the sensitivity matrix and FCF history. Free account.
Model inputs
TTM Free Cash Flow
$1.3B
Cash & equivalents
$2.5B
Total debt
$14.1B
Shares outstanding
68M