TopFunds

Corpay

NYSE: CPAY

Stock price

397.76 USD

(+54.03%) 5 years

Transaction & Payment Processing ServicesSoftware - Infrastructure

Insider Transactions

5Y price score: 74
Help

The price score is a basic measure of the stock's performance against the S&P 500 Index over a five-year period.

A score of 100 indicates that the stock did as well as the S&P 500 Index.

A score below 100 means the stock underperformed the index, while a score above 100 means it outperformed the S&P 500.

5Y return: +54.03%
DATE RANGE:
USD PER SHARE

  • Stock price
  • Sales
  • Purchases
  • Stock awards

Transaction History

Trade log
DateActionSharesPriceShare ValueHoldingNameTitleSource
25-aug.-26Sale(6,854)409.6(2,807,130)2,466,962Clarke Ronalddirector, officer: CEO & Chairman of BODlink
25-aug.-26Sale(12,109)410.6(4,971,486)2,454,853Clarke Ronalddirector, officer: CEO & Chairman of BODlink
25-aug.-26Sale(15,575)411.5(6,409,016)2,439,278Clarke Ronalddirector, officer: CEO & Chairman of BODlink
25-aug.-26Sale(50,504)412.6(20,837,193)2,388,774Clarke Ronalddirector, officer: CEO & Chairman of BODlink
25-aug.-26Sale(24,670)413.4(10,199,190)2,364,104Clarke Ronalddirector, officer: CEO & Chairman of BODlink
25-aug.-26Sale(9,581)414.6(3,972,014)2,354,523Clarke Ronalddirector, officer: CEO & Chairman of BODlink
25-aug.-26Sale(193)415.1(80,117)2,354,330Clarke Ronalddirector, officer: CEO & Chairman of BODlink
24-aug.-26Sale(5,882)414.2(2,436,067)2,562,308Clarke Ronalddirector, officer: CEO & Chairman of BODlink
24-aug.-26Sale(51,919)415.1(21,552,683)2,510,389Clarke Ronalddirector, officer: CEO & Chairman of BODlink
24-aug.-26Sale(16,540)415.8(6,877,612)2,493,849Clarke Ronalddirector, officer: CEO & Chairman of BODlink

252.8

52-week range

427.4

397.76

Your model inputs

Required return / cost of capital
%
FCFF terminal growth rate
%

Your fair value & Margin of safety

To calculate fair value based on cost of capital and terminal growth assumptions above, please select free cash flow forecast.

Forecast:

Set price notification

Valuation

Free Cash Flow Yield

Help
FCF Yield TTM = Trailing Twelve Months free cash flow per share / current market price per shareLearn more

6.2 %

Dividend Yield TTM

-

Market cap $

$ 25,998

Price / Earnings TTM

Help
P/E TTM = current market price per share / Trailing Twelve Months diluted earnings per shareLearn more

24.2

Price / Book TTM

7.4

PEG TTM

Help
Price/Earnings-to-Growth ratio = P/E TTM divided by most recent annual diluted earnings per share growth rateLearn more

3.2

Earnings growth and return

LTM

5YR

10YR

Total return (price & dividends)

30.3 %

54 %

141.8 %

Free cash flow per share growth

40.2 %

13.7 %

141.5 %

Earnings per share growth

(7) %

85.1 %

290.4 %

Analyst ratings

Price Target Low

388

Price Target High

536

Price Target Median

448.5

Buy

14

Hold

4

Sell

0

Financials

all figures in USD Millions except per share data

Periods:

View:

Forecast:

Help

Averages

based on historical growth rates (CAGR) and average margins for last 10 or max, available and up to 10 years.

Analysts

Average Revenue and Net Income forecast estimates from analysts who cover the stock.

Custom

you can edit default forecast based on averages or analysts consensus and use it to calculate fair value based on your assumptions.

ㅤ

Actual
10 year gagr
Estimated
Projected
Fiscal
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
Average (A)
2026
2027
2028
2029
2030
Terminal
FISCAL PERIOD END DATES
SHOW FORECAST VS ACTUAL
01Earnings per share
Help
Diluted EPSLearn more
3.9
4.8
7.9
8.8
9.9
8.1
10
12.4
13.2
14
15
14.6%
20.2
23
26
29.5
33.5
35.5
02FCF per share
7.6
6.8
6.5
8.9
12.1
16.1
12.9
7.9
26.2
24.6
18.3
9.2%
26.7
30
33.8
38
42.7
44.2
03Dividends per share
Help
Adjusted for splitsLearn more
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
04Dividends payout, %
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
05Revenue
$ 1,703
$ 1,832
$ 2,250
$ 2,434
$ 2,649
$ 2,389
$ 2,834
$ 3,427
$ 3,758
$ 3,975
$ 4,528
10.3%
$ 4,994
$ 5,507
$ 6,073
$ 6,697
$ 7,385
$ 7,606
06ㅤ% Change
-
7.6%
22.8%
8.2%
8.9%
(9.8)%
18.6%
20.9%
9.7%
5.8%
13.9%
10.3%
10.3%
10.3%
10.3%
10.3%
10.3%
10.3%
07Net Income
362.4
452.4
740.2
811.5
895.1
704.2
839.5
954.3
981.9
1,004
1,070
11.4%
1,398
1,542
1,700
1,875
2,068
2,130
08ㅤ% Margin
21.3%
24.7%
32.9%
33.4%
33.8%
29.5%
29.6%
27.9%
26.1%
25.3%
23.6%
28% A
28%
28%
28%
28%
28%
28%
09CFO
754.6
708.2
680.1
903.4
1,162
1,473
1,197
754.8
2,101
1,941
1,500
7.1%
2,079
2,293
2,528
2,788
3,075
3,167
10ㅤ% Of revenue
44.3%
38.7%
30.2%
37.1%
43.9%
61.6%
42.2%
22%
55.9%
48.8%
33.1%
41.6% A
41.6%
41.6%
41.6%
41.6%
41.6%
41.6%
11CAPEX
(41.9)
(59)
(70.1)
(81.4)
(75.2)
(78.4)
(111.5)
(151.4)
(153.8)
(175.2)
(200.8)
17%
(234.8)
(274.7)
(321.3)
(375.8)
(439.6)
(514.2)
12ㅤ% Change
-
40.9%
18.8%
16.1%
(7.6)%
4.3%
42.2%
35.8%
1.6%
13.9%
14.6%
17% A
17%
17%
17%
17%
17%
17%
13FCFF
Help
Free Cash Flow to the Firm = Cash Flows from Operating Activities (09) – Capital Expenditures (11)Learn more
712.7
649.2
610
822
1,087
1,394
1,086
603.4
1,947
1,765
1,299
6.2%
1,844
2,018
2,207
2,412
2,635
2,653
14Total assets
7,890
9,627
11,318
11,203
12,249
11,195
13,405
14,089
15,476
17,957
26,408
12.8%
29,799
33,626
37,944
42,816
48,314
54,518
15ㅤ% Change
-
22%
17.6%
(1)%
9.3%
(8.6)%
19.7%
5.1%
9.8%
16%
47.1%
12.8%
12.8%
12.8%
12.8%
12.8%
12.8%
12.8%
16Total liabilities
5,060
6,543
7,642
7,862
8,537
7,839
10,538
11,548
12,194
14,811
22,180
15.9%
25,028
28,241
31,868
35,960
40,578
45,788
17ㅤ% Of assets
64.1%
68%
67.5%
70.2%
69.7%
70%
78.6%
82%
78.8%
82.5%
84%
84% A
84%
84%
84%
84%
84%
84%
18Shareholders Equity
2,830
3,084
3,677
3,340
3,712
3,355
2,867
2,542
3,282
3,146
4,229
4.1%
4,772
5,384
6,076
6,856
7,736
8,730
19Net Debt
2,488
3,383
3,605
3,788
3,765
3,368
4,458
5,602
5,333
6,442
1,124
(7.6)%
-
-
-
-
-
-
20Shares Outstanding
Help
Diluted Weighted-average Shares OutstandingLearn more
94,139
95,213
93,594
92,151
90,070
86,719
84,061
76,862
74,387
71,848
71,058
(2.8)%
69,087
67,171
65,308
63,497
61,736
60,023
21ㅤ% Change
-
1.1%
(1.7)%
(1.5)%
(2.3)%
(3.7)%
(3.1)%
(8.6)%
(3.2)%
(3.4)%
(1.1)%
(2.8)%
(2.8)%
(2.8)%
(2.8)%
(2.8)%
(2.8)%
(2.8)%
22ROA
4.6%
4.7%
6.5%
7.2%
7.3%
6.3%
6.3%
6.8%
6.3%
5.6%
4.1%
-
4.7%
4.6%
4.5%
4.4%
4.3%
3.9%
23ROE
12.8%
14.7%
20.1%
24.3%
24.1%
21%
29.3%
37.6%
29.9%
31.9%
25.3%
-
29.3%
28.6%
28%
27.4%
26.7%
24.4%
24Interest coverage
9.4
10.5
8.2
7.9
8.2
7.5
10.9
8.8
4.8
4.7
4.8
-
-
-
-
-
-
-
25Dividend Yield
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
26P/E Ratio
37.1
28.9
23.9
20.3
27.8
32.6
21.9
14.6
21
23.7
19.7
-
-
-
-
-
-
-
27Stock price range
137-164
113-176
131-193
176-228
182-308
172-329
201-293
164-262
180-283
250-383
255-390
-
-
-
-
-
-
-
28Market Cap
Help
End of Period Market CapLearn more
13,455
13,104
17,667
16,483
24,859
22,919
18,368
13,886
20,598
23,801
21,106
4.6%
31,036
34,218
37,718
41,567
45,802
-
29FCF Yield
5.3%
5%
3.5%
5%
4.4%
6.1%
5.9%
4.4%
9.5%
7.4%
6.2%
1.5%
5.9%
5.9%
5.9%
5.8%
5.8%
-
30Average stock price
150.4
144.5
162.3
201.7
245
250.3
247.1
212.8
231.6
316.3
322.3
7.9%
449.2
509.4
577.5
654.6
741.9
-
31 CEO
RC
Ronald F. Clarke