|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 319.55 USD | +4.68% |
|
-2.87% | +5.79% |
| 01:51pm | Jefferies Adjusts Price Target on Corpay to $370 From $335, Maintains Buy Rating | MT |
| 01-13 | Corpay Pick of the Week at Smart Insider Following Non-Executive Steven Stull Stock Purchase | MT |
Company Valuation: Corpay, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 22,754 | 18,175 | 13,547 | 20,406 | 23,592 | 21,355 | 21,355 | - |
| Change | - | -20.12% | -25.47% | 50.63% | 15.61% | -9.48% | 0% | - |
| Enterprise Value (EV) 1 | 26,152 | 22,633 | 19,149 | 25,739 | 30,034 | 27,114 | 26,485 | 25,336 |
| Change | - | -13.46% | -15.4% | 34.42% | 16.69% | -9.72% | -2.32% | -4.34% |
| P/E ratio | 33.6x | 22.4x | 14.8x | 21.4x | 24.2x | 19.2x | 15.3x | 12.9x |
| PBR | 7.05x | 6.56x | 5.37x | 6.33x | 7.62x | 4.87x | 3.87x | 3.08x |
| PEG | - | 1x | 0.6x | 3.41x | 4.15x | 1.4x | 0.6x | 0.7x |
| Capitalization / Revenue | 9.53x | 6.41x | 3.95x | 5.43x | 5.94x | 4.73x | 4.08x | 3.69x |
| EV / Revenue | 10.9x | 7.99x | 5.59x | 6.85x | 7.56x | 6.01x | 5.06x | 4.38x |
| EV / EBITDA | 21.3x | 14.8x | 10.8x | 12.9x | 14.2x | 11.4x | 9.58x | 8.22x |
| EV / EBIT | 26.9x | 18.2x | 13.2x | 15.5x | 16.8x | 13.6x | 11.3x | 9.64x |
| EV / FCF | 18.8x | 20.9x | 31.7x | 15.8x | 17x | 18.2x | 15.7x | 13x |
| FCF Yield | 5.31% | 4.79% | 3.15% | 6.32% | 5.88% | 5.49% | 6.37% | 7.71% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 8.12 | 9.99 | 12.42 | 13.2 | 13.97 | 15.94 | 19.99 | 23.66 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 2,389 | 2,834 | 3,427 | 3,758 | 3,975 | 4,515 | 5,234 | 5,786 |
| EBITDA 1 | 1,227 | 1,527 | 1,769 | 1,994 | 2,108 | 2,377 | 2,764 | 3,084 |
| EBIT 1 | 972.3 | 1,243 | 1,447 | 1,657 | 1,787 | 1,991 | 2,346 | 2,629 |
| Net income 1 | 704.2 | 839.5 | 954.3 | 981.9 | 1,004 | 1,138 | 1,410 | 1,649 |
| Net Debt 1 | 3,398 | 4,458 | 5,602 | 5,333 | 6,442 | 5,760 | 5,131 | 3,982 |
| Reference price 2 | 272.83 | 223.84 | 183.68 | 282.61 | 338.42 | 305.25 | 305.25 | 305.25 |
| Nbr of stocks (in thousands) | 83,402 | 81,199 | 73,752 | 72,204 | 69,711 | 69,958 | 69,958 | - |
| Announcement Date | 04/02/21 | 08/02/22 | 08/02/23 | 07/02/24 | 05/02/25 | - | - | - |
1USD in Million2USD
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 19.15x | 6.01x | 11.41x | -.--% | 21.35B | |
| 25.74x | 14.19x | 20.17x | 0.81% | 623B | |
| 10.77x | 1.64x | 7.57x | 0.2% | 51.54B | |
| 24.97x | 1.47x | 10.35x | -.--% | 37.74B | |
| 10.41x | 3.08x | 6.67x | -.--% | 34.69B | |
| 10.66x | 3.55x | 7.25x | 1.46% | 20.07B | |
| 27.6x | 4.42x | 14.77x | -.--% | 13.24B | |
| 135.75x | 8.28x | 120.12x | -.--% | 9.12B | |
| -19.12x | 16.14x | 44.39x | - | 7.52B | |
| 18.39x | 3.17x | 7.63x | -.--% | 5.21B | |
| Average | 26.43x | 6.19x | 25.03x | 0.27% | 82.35B | |
| Weighted average by Cap. | 24.38x | 11.61x | 18.98x | 0.67% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Equities
- CPAY Stock
- Valuation Corpay, Inc.
Select your edition
All financial news and data tailored to specific country editions
MarketScreener is also available in this country: United States.
Switch edition
Stay in the current country edition