Corpay Inc (CPAY)
Fair ValueFundamental
68
मूल्य
$390.40
मार्केट कैप
$26.02B
भाग 1 · कंपनी का मूल्य कितना है
अवलोकन
Corpay (formerly FLEETCOR, NYSE: CPAY) is a US-based corporate payments company that helps businesses control and pay their expenses. It issues payment cards and runs payment platforms for four kinds of business spending: fuel and vehicle costs for fleets, supplier invoices and cross-border payments for finance departments, hotel rooms booked in bulk by companies and airlines, and smaller programs such as gift and payroll cards. It operates on four continents and reports four segments: Vehicle Payments, Corporate Payments, Lodging Payments and Other. Consolidated revenue was $4.53 billion in fiscal 2025, up about 14% on 2024.
यह पैसा कैसे कमाती है
Corpay does not sell software by subscription so much as it earns a slice of the money that passes through it. The filing describes several streams: transaction and processing fees charged to customers and merchants; interchange income earned when its cards are used, including on its own proprietary networks; spread on foreign-exchange and cross-border transactions; interest (float) earned on customer money held before it is paid out; and late fees and finance charges on outstanding card balances. Revenue is therefore volume-driven and recurring: it rises with the number of transactions, with fuel prices and with cross-border volumes, and the float portion moves with interest rates.
सेगमेंट के अनुसार राजस्व
Fuel cards, toll, parking and fleet maintenance payment programs sold to companies that run vehicle fleets, plus the related data and spend controls. Revenue was $2,138.7 million in fiscal 2025.
Accounts-payable automation, virtual cards, cross-border and foreign-exchange payments and travel-and-expense cards, sold to finance departments of mid-size and large companies. Revenue was $1,635.1 million in fiscal 2025 and this is the fastest-growing segment.
Booking and payment of hotel rooms bought in bulk, mainly for travelling workforces, airline crews and passengers stranded by cancellations, and for insurance-funded stays. Revenue was $469.5 million in fiscal 2025 and fell against 2024.
Residual businesses that are not part of the three main platforms, chiefly gift-card and payroll-card programs. Revenue was $285.1 million in fiscal 2025.
प्रतिस्पर्धी बढ़त (Moat)
नेटवर्क इफेक्ट्स · संकीर्णThe 10-K argues the company's advantage comes from proprietary closed-loop networks: Corpay contracts directly with fuel merchants and hotels, so it captures data at the point of sale that an open card network does not see, and it keeps the economics of both sides of the transaction. Scale across four continents and payment programs that sit inside a customer's payables or fleet workflow make the product awkward to rip out. The advantage is real but not absolute: fuel cards, AP automation and virtual cards are all contested by banks, fintechs and the card networks themselves, and growth has depended heavily on acquisitions.
मांग को क्या चलाता है
मध्यम रूप से चक्रीयDemand follows business activity rather than consumer sentiment, and the filing notes that business customers tend to have relatively predictable, consistent volumes — companies keep fuelling trucks and paying suppliers in most conditions. But the revenue is not insulated: fleet fuel volumes and fuel prices, cross-border trade flows, corporate travel and the hotel nights bought by airlines all soften in a downturn, and the float component shrinks when interest rates fall, as management flagged for Corporate Payments in 2025.
प्रमुख जोखिम
- Credit losses on customer receivables — Corpay extends credit to business customers when they use its cards and settles with merchants before being paid. The filing lists the management of credit risk, the adequacy of the allowance for losses, and the ability to keep securitising receivables among its risks: a deterioration in customers' finances would show up directly in losses and in funding capacity.
- Fraud, data breaches and system outages — The company holds payment credentials and customer funds and processes transactions continuously. It discloses risks from fraud and cybersecurity incidents, and from disruption of its computer systems and data centres; an incident could mean direct losses, remediation cost and loss of customer trust.
- Regulation, supervision and pending litigation — The filing cites regulatory supervision and litigation with the Federal Trade Commission, plus obligations on privacy and data protection and on anti-money-laundering and counter-terrorism rules across many countries. Changes in these rules, or an adverse outcome, could force changes to fee practices.
- Dependence on partners and merchants — Much of the business runs through relationships with fuel merchants, hotels, card networks and distribution partners. The 10-K lists the retention and performance of these partners among its risks: losing a large network relationship would remove volume the company does not originate on its own.
- Acquisitions and their integration — Growth has come partly from purchases — the filing names the AvidXchange and Alpha transactions — and discloses risks around integrating acquired businesses and executing the growth strategy, together with remediation of internal control weaknesses.
- Macroeconomic conditions, currencies and trade policy — The company discloses exposure to macroeconomic conditions and market volatility, to international operations and currency movements, to global conflicts and to changes in tariffs and trade policy — all of which move the transaction volumes it earns on.
ग्राहक Concentration
The annual report we read does not state a percentage of revenue attributable to the largest customer or customers, and no single-customer concentration disclosure was found. What the filing does flag is dependence on partners: the retention and performance of merchants, hotels, card networks and distribution partners appears among its risk factors, so the exposure is more to a handful of large network relationships than to one end customer.
खरीदने के पक्ष में तर्क
Buyers argue that Corpay sits on payment rails businesses cannot easily leave, earning a small fee on an enormous and repeating flow of corporate spending, and that the mix is shifting towards its best part: Corporate Payments grew revenue about 34% in 2025 and now supplies roughly a third of the group, against a fuel-card business that is steadier but slower. They point to a record $4.53 billion of revenue, a company that converts a high share of it into operating profit, proprietary networks that capture data and economics an open card scheme does not, and a management team that has repeatedly bought and folded in new payment businesses.
बेचने के पक्ष में तर्क
Sellers fear that the engine is slower than it looks once acquisitions are stripped out: nearly half of revenue still comes from Vehicle Payments, tied to fuel volumes and fuel prices in a fleet market that is electrifying, while Lodging Payments shrank in 2025. They worry about the quality of the earnings — part of it is float interest that falls with rates, and part is late fees and card charges that regulators and the FTC litigation named in the filing have put under scrutiny. They also point to the debt and integration work that acquisitions such as AvidXchange bring, to the internal control remediation disclosed in the filing, and to competition from banks, card networks and fintechs in exactly the accounts-payable and cross-border niches the company is counting on for growth.
Generated on 18 सितंबर 2026 with claude-haiku-4-5 — shared with all users
Direct competitors
Who this company fights with for the same customers
Generated on 18 सितंबर 2026 with claude-haiku-4-5 — shared with all users
American Express competes for corporate card and B2B supplier payment volume, and through its travel arm for the managed hotel spend that Corpay's Lodging Payments business books.
WEX is the other large US fleet- and fuel-card network, selling the same closed-loop payment cards and spend controls to the same commercial vehicle fleets that Corpay's Vehicle Payments segment serves.
Edenred competes with Corpay on fuel cards, toll payments (Repom) and employee benefit cards, above all in Europe and Brazil, where both fight for the same corporate fleet and payroll-benefit accounts.
BILL sells accounts-payable automation and virtual-card payments to small and mid-sized businesses, the same buyers and the same spend that Corpay's Corporate Payments segment targets.
Convera provides cross-border payments and currency risk management to mid-market companies, the same service Corpay sells through its cross-border business.
DKV Mobility runs one of the largest European fuel- and toll-card networks for road transport operators, competing head-on with Corpay's European fleet card offering.
बैलेंस शीट और तरलता
राजस्व
$5.02B
पिछले 12 महीने (30/6/2026 तक)
शुद्ध आय
$1.14B
पिछले 12 महीने (30/6/2026 तक)
Free Cash Flow
$1.30B
कुल इक्विटी
$3.88B
कुल देनदारियाँ
$22.48B
Current Ratio
0.97
Interest Coverage
5.02
Debt/EBITDA
6.35
Earnings Per Share
राजस्व और शुद्ध आय
Free Cash Flow
आय विवरण
ऐतिहासिक विवरण
समय के साथ मार्जिन
समय के साथ ऋण
ऋण कितना भारी है
वृद्धि तालिका
वृद्धि — राजस्व
Fair Value अनुमान
Fair Value
$462.65
वर्तमान मूल्य
$390.40
Margin of Safety
+15.6%
Fair Value सीमा
$300.72 - $624.57
इस्तेमाल किए गए valuation methods के बीच का फैलाव, कोई सांख्यिकीय रूप से calibrated confidence interval नहीं।
अनुमान विधियाँ
मूल्यांकन मेट्रिक्स
P/E Ratio
23.67
ROE
27.5%
P/B Ratio
7.20
P/FCF
15.57
Gross Margin
-
ROIC
15.4%
लाभप्रदता Radar
मूल्य सृजन (प्रतिस्पर्धी बढ़त)
ROIC
15.4%
WACC
7.0%
ROIC − WACC
+8.4 pp
ROIC पूंजी की लागत से अधिक है — कंपनी शेयरधारकों के लिए मूल्य सृजित कर रही है।
Fundamental विश्लेषण मानदंड
पास (17)
- EPS shows upward trend
- EPS CAGR 17.56%
- Price CAGR 11.18%
- ROIC 15.4%
- P/FCF 15.57
- Operating Margin 43.7%
- Positive Free Cash Flow
- CapEx intensity
- Current Ratio
- Interest Coverage
- Return on Tangible Assets
- ROE 30.4%
- Revenue Growth 5Y 13.6%
- Analyst Consensus 83% Buy
- PEG Ratio 1.74
- Earnings Quality (OCF/NI) 1.62
- Share Dilution -0.9%
फेल (9)
- P/B Ratio 7.20
- Debt/Equity ratio
- Debt/EBITDA
- Low reliance on intangibles
- Price below Graham Number
- DCF valuation (Overvalued)
- Earnings Surprise avg 1.7%
- Net Margin Trend 22.7% vs 25.2%
- Piotroski F-Score 4/9
अनुपलब्ध (2)
- Gross Margin NaN%
- Dividend Payout NaN%
Piotroski F-Score
मिश्रित संकेत: कुछ क्षेत्रों पर ध्यान देना आवश्यक
Earnings गुणवत्ता
उच्च गुणवत्ता: earnings नकदी द्वारा समर्थित
शेयर Dilution
शेयर वापस खरीद रही है। शेयरधारक अनुकूल
संस्थागत होल्डिंग
प्रशासन
कार्यकारी टीम
| नाम | पद | आयु |
|---|---|---|
| Mr. Ronald F. Clarke | Chairman, President & CEO | 69 |
| Ms. Alissa B. Vickery | Chief Accounting Officer | 46 |
| Mr. Armando Lins Netto | Group President of Brazil Vehicle Payments & Strategic Transformation | 57 |
| Mr. Alan King | Group President of International Vehicle Payments | 48 |
| Mr. Scott A. Dufour | Global Chief Information Officer | 56 |
| Mr. James P. Eglseder | Senior Vice President of Global Investor Relations | - |
| Mr. Steve C. Greene | Executive Vice President of Corporate Development & Strategy | 50 |
| Mr. Chris Byrne | Chief Marketing Officer | - |
| Ms. Crystal Williams | Chief Human Resources Officer | - |
| Mr. Mark Frey | Group President of Corpay Cross Border Solutions | - |
Audit जोखिम
10
बोर्ड जोखिम
10
मुआवजा जोखिम
10
शेयरधारक अधिकार जोखिम
2
भाग 2 · कीमत और खरीदने का समय
यह हिस्सा यह नहीं बताता कि कंपनी अच्छी है या नहीं: यह तय करने में मदद करता है कि उसे कब खरीदें, जब फंडामेंटल आपको आश्वस्त कर चुके हों। इसमें: तकनीकी विश्लेषण, संभावना, ऐतिहासिक गिरावट, गामा एक्सपोज़र।
दस्तावेज़
- दस्तावेज़ देखें
वार्षिक रिपोर्ट (10-K)
कंपनी के कारोबार, वित्तीय नतीजों और जोखिमों का वार्षिक सिंहावलोकन।
दाखिल तिथि: 2026-02-27
- दस्तावेज़ देखें
तिमाही रिपोर्ट (10-Q)
पिछले तीन महीनों के वित्तीय प्रदर्शन का अपडेट।
दाखिल तिथि: 2026-08-10
- दस्तावेज़ देखें
विशेष रिपोर्ट (8-K)
किसी बड़ी घटना, जैसे नेतृत्व में बदलाव या बड़ी घोषणा, की सूचना।
दाखिल तिथि: 2026-08-05
via SEC EDGAR
आय का इतिहास
via SEC EDGAR
Latest News
Recent headlines for CPAY, sourced from Markets Gazette.