CVE Valuation Report | Mar 22, 2026
CPAY
CORPAY, INC.
10-K · Filed 2026-02-27
C
$200
$250
$300
$350
$400
$450
$500
$550
.
.
MKT
1Y
.
.
.
.
Fair Value
$305.13
1Y Target
$371.95
MKT. PRICE
$287.46
Model Blend
LOW agreement · 49% spread
DCF$516.55 · 34%
Comps$317.09 · 25%
ROIC Fade$83.44 · 22%
Residual Income$152.78 · 11%
EV/Rev$189.71 · 8%
Trailing Rev Growth
13.9%
Model Implied Rev CAGR
8.4%
Market Cap
$20B
ClarVal Report
Mar 22, 2026
9:17 PM EDT
Get the Full Report
Monte Carlo confidence intervals, financial statements, scenario modeling, comparable companies, and market context — all in one report.
Run Full Valuation →
Free · 5 valuations/month · No credit card required
CPAY Valuation Summary

Based on Clarity's multi-model valuation engine, CORPAY, INC. (CPAY) has an estimated fair value of $305.13 per share, compared to its current market price of $287.46. The stock is currently trading 6.1% below Clarity's fair value estimate, resulting in a verdict of FAIR VALUE.

This valuation blends 5 independent models — including Discounted Cash Flow (DCF), Comparable Companies, ROIC Fade, and 2 more. The primary weight is given to the Discounted Cash Flow (DCF) model, with Bayesian triangulation used to reconcile the estimates into a single blended fair value. The 5 models show low agreement with a 49% spread between the highest and lowest estimates.

Monte Carlo simulation across 5,000 scenarios estimates a 42.6% probability that the stock is trading below its intrinsic value, with a median simulated value of $258.33.

Clarity's 1-year price target is $371.95, reflecting expected earnings growth and margin trajectory.

CORPAY, INC. is classified under the Fintech / Payments sector, and this valuation is based on 10-K · Filed 2026-02-27 filings sourced directly from SEC EDGAR. All models use trailing twelve month financials where available, with sector-appropriate growth and discount rate assumptions.

Not financial advice. For educational and research purposes only.
Updated Mar 22, 2026, 9:17 PM EDT · Powered by Clarity Valuation Engine · Methodology

CORPAY, INC. (CPAY) Valuation Summary

Clarity's 6-model valuation engine estimates CORPAY, INC. (CPAY) at $305.13 per share, compared to the current market price of $287.46. This represents a 6.1% upside from the current price. The verdict is FAIR VALUE.

This valuation was generated from CORPAY, INC.'s 10-K · Filed 2026-02-27 filing, classified in the Fintech / Payments sector with high confidence. Model agreement is LOW with a 49% spread across models.

Models used: DCF (scenario-weighted), Residual Income, Comparable Companies, EV/Revenue, ROIC Fade, and Dividend Discount Model. All data sourced from SEC EDGAR and validated against XBRL structured filings.