Valuation models
price $400.94 · as of Nov 2, 2026
DCF · Perpetuity growth · 5yused485.34 – 777.41597.4033% undervaluedDCF · Perpetuity growth · 10y568.57 – 904.75697.6943% undervaluedDCF · EBITDA exit · 5y462.87 – 503.11482.4517% undervaluedDCF · EBITDA exit · 10y548.51 – 636.08590.2532% undervaluedP/E · peers317.74 – 1,938.08370.408% overvaluedP/E · own history430.45 – 510.47471.9415% undervaluedPEG—685.6142% undervaluedEV/EBITDA · peers290.52 – 889.81384.764% overvaluedEV/Revenue · peers29.13 – 161.43107.05275% overvaluedEarnings power value217.21 – 337.73265.0951% overvaluedWall St. consensus target—467.5014% belowCost of capital (WACC)—7.30%—
DCF · Perpetuity growth · 5y leads for profitable growth — positive operating income and three years of positive free cash flow. How the headline model is chosen.
Model value · DCF · Perpetuity growth · 5y
597.40
Corpay closed at $400.94 — undervalued by 33% vs model.
485.34the model's range777.41
DCF · Perpetuity growth · 5y leads for profitable growth — positive operating income and three years of positive free cash flow. From a five-year discounted cash flow.
Other models
107.05 – 697.69
Wall St. target
467.50 14% below
Below model, 1y
30 of 30 days
How it is valued
Valued asProfitable Growth
Low/slowing growth (~10% recent)High profitability (24% net margin)Highly cyclical earningsHigh leverage (D/E 2.6x)
Model estimates for research reference only, not investment advice. Every model rests on assumptions that may not match what happens; how each model works is in the manual.