Valuation Corpay, Inc.

Equities

Market Closed - Nyse Other stock markets 21:00:02 12/05/2026 BST			5-day change	1st Jan Change
338.34 ^USD	-0.95%		+11.41%	+12.43%

05-11	Corpay Inc Partners with Bvnk to Add Stablecoin Wallets for Global Customers	CI
05-09	Semiconductors propel Wall Street despite renewed tensions in the Strait of Hormuz

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	18,175	13,547	20,406	23,592	21,052	22,115	-	-
Change	-	-25.47%	50.63%	15.61%	-10.76%	5.04%	-	-
Enterprise Value (EV) ¹	22,633	19,149	25,739	30,034	26,734	28,230	27,236	25,960
Change	-	-15.4%	34.42%	16.69%	-10.99%	5.59%	-3.52%	-4.68%
P/E ratio	22.4x	14.8x	21.4x	24.2x	20x	15.9x	13.7x	11.8x
PBR	6.56x	5.37x	6.33x	7.62x	-	5.04x	3.84x	3.27x
PEG	-	0.6x	3.41x	4.15x	2.64x	0.4x	0.8x	0.7x
Capitalization / Revenue	6.41x	3.95x	5.43x	5.94x	4.65x	4.17x	3.8x	3.49x
EV / Revenue	7.99x	5.59x	6.85x	7.56x	5.9x	5.32x	4.67x	4.1x
EV / EBITDA	14.8x	10.8x	12.9x	14.2x	11.4x	10.1x	8.76x	7.57x
EV / EBIT	18.2x	13.2x	15.5x	16.8x	13.4x	11.8x	10.4x	8.97x
EV / FCF	20.9x	31.7x	15.8x	17x	20.6x	18.3x	13.9x	11.6x
FCF Yield	4.79%	3.15%	6.32%	5.88%	4.86%	5.47%	7.21%	8.59%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	9.99	12.42	13.2	13.97	15.03	21.27	24.76	28.69
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	2,834	3,427	3,758	3,975	4,528	5,305	5,827	6,337
EBITDA ¹	1,527	1,769	1,994	2,108	2,347	2,806	3,109	3,428
EBIT ¹	1,243	1,447	1,657	1,787	1,994	2,398	2,618	2,895
Net income ¹	839.5	954.3	981.9	1,004	1,070	1,424	1,643	1,866
Net Debt ¹	4,458	5,602	5,333	6,442	5,682	6,115	5,122	3,846
Reference price ²	223.84	183.68	282.61	338.42	300.93	338.34	338.34	338.34
Nbr of stocks (in thousands)	81,199	73,752	72,204	69,711	69,958	65,362	-	-
Announcement Date	08/02/22	08/02/23	07/02/24	05/02/25	04/02/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
CORPAY, INC.	15.91x	5.32x	10.06x	-.--%	22.11B
VISA, INC.	25.69x	13.7x	19.48x	0.83%	615B
BLOCK, INC.	30.74x	1.58x	9.22x	-.--%	42.92B
PAYPAL HOLDINGS, INC.	8.93x	1.23x	6.3x	1.23%	40.08B
FISERV, INC.	9.46x	2.68x	6.23x	-.--%	29.26B
GLOBAL PAYMENTS INC.	-336.32x	2.99x	6.34x	1.49%	18.77B
PAYPAY CORPORATION	17.65x	10.27x	37.09x	-	13.77B
ONE97 COMMUNICATIONS LIMITED	123.7x	7.24x	111.04x	-.--%	7.72B
EDENRED SE	11.28x	2.12x	5.02x	6.51%	5.79B
Average	-10.33x	5.24x	23.42x	1.26%	88.38B
Weighted average by Cap.	16.41x	11.32x	18.29x	0.8%