C

Corpay Inc
F:07G0

Watchlist Manager
Corpay Inc
F:07G0
Watchlist
Price: 282 EUR Market Closed
Market Cap: 19.7B EUR

Relative Value

The Relative Value of one 07G0 stock under the Base Case scenario is hidden EUR. Compared to the current market price of 282 EUR, Corpay Inc is hidden .

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

07G0 Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
0
vs Industry
Median 3Y
5
Median 5Y
5
Industry
3.3
Forward
5
vs History
0
vs Industry
Median 3Y
20.4
Median 5Y
20.4
Industry
15.6
Forward
15.2
vs History
0
vs Industry
Median 3Y
16
Median 5Y
16
Industry
10.2
vs History
0
vs Industry
Median 3Y
18
Median 5Y
18
Industry
12
vs History
0
vs Industry
Median 3Y
5.3
Median 5Y
5.3
Industry
1.4
vs History
0
vs Industry
Median 3Y
6.3
Median 5Y
6.3
Industry
5
Forward
6.2
vs History
0
vs Industry
Median 3Y
8
Median 5Y
8
Industry
7.4
vs History
0
vs Industry
Median 3Y
12
Median 5Y
12
Industry
14.2
Forward
11.5
vs History
0
vs Industry
Median 3Y
14.3
Median 5Y
14.3
Industry
14.9
Forward
13.8
vs History
0
vs Industry
Median 3Y
20.2
Median 5Y
20.2
Industry
12.7
vs History
0
vs Industry
Median 3Y
23.6
Median 5Y
23.6
Industry
13.6
vs History
0
vs Industry
Median 3Y
2.1
Median 5Y
2.1
Industry
1

Multiples Across Competitors

07G0 Competitors Multiples
Corpay Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Corpay Inc
F:07G0
19.8B EUR 5.3 21.9 12.7 15.1
US
Block Inc
NYSE:XYZ
41B USD 1.7 13.1 14.3 16.6
US
Chime Financial Inc
NASDAQ:CHYM
10B USD 0 0 0 0
US
NCR Atleos Corp
NYSE:NATL
2.9B USD 0.6 20.5 6.7 9.8
BR
CIELO SA Instituicao de Pagamento
F:28MA
1.8B EUR 1.1 6.2 4.1 5.5
AU
Cuscal Ltd
ASX:CCL
808.4m AUD 0 0 0 0
IN
Network People Services Technologies Ltd
NSE:NPST
25.2B INR 17 68.7 51.7 60.2
UK
Cab Payments Holdings PLC
LSE:CABP
166.1m GBP 2.2 26.5 -40.6 -27.4
UK
Fintech Scion Ltd
OTC:FINR
198.7m USD 329.2 -4.8 -4.7 -4.7
IN
One MobiKwik Systems Ltd
NSE:MOBIKWIK
17.9B INR 1.6 -11.4 -3.2 -3
JP
Transaction Media Networks Inc
TSE:5258
17.6B JPY 1.4 -26.2 11.1 -38.3
P/E Multiple
Earnings Growth PEG
US
C
Corpay Inc
F:07G0
Average P/E: 26.1
21.9
27%
0.8
US
Block Inc
NYSE:XYZ
13.1
-2%
N/A
US
C
Chime Financial Inc
NASDAQ:CHYM
Not Available N/A N/A
US
N
NCR Atleos Corp
NYSE:NATL
20.5
70%
0.3
BR
CIELO SA Instituicao de Pagamento
F:28MA
6.2
1%
6.2
AU
C
Cuscal Ltd
ASX:CCL
Not Available
33%
N/A
IN
Network People Services Technologies Ltd
NSE:NPST
68.7
N/A N/A
UK
C
Cab Payments Holdings PLC
LSE:CABP
26.5
20%
1.3
UK
Fintech Scion Ltd
OTC:FINR
Negative Multiple: -4.8 N/A N/A
IN
One MobiKwik Systems Ltd
NSE:MOBIKWIK
Negative Multiple: -11.4 N/A N/A
JP
T
Transaction Media Networks Inc
TSE:5258
Negative Multiple: -26.2 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
C
Corpay Inc
F:07G0
Average EV/EBITDA: 16.8
12.7
15%
0.8
US
Block Inc
NYSE:XYZ
14.3
36%
0.4
US
C
Chime Financial Inc
NASDAQ:CHYM
Not Available N/A N/A
US
N
NCR Atleos Corp
NYSE:NATL
6.7
10%
0.7
BR
CIELO SA Instituicao de Pagamento
F:28MA
4.1
3%
1.4
AU
C
Cuscal Ltd
ASX:CCL
Not Available
25%
N/A
IN
Network People Services Technologies Ltd
NSE:NPST
51.7
N/A N/A
UK
C
Cab Payments Holdings PLC
LSE:CABP
Negative Multiple: -40.6 N/A N/A
UK
Fintech Scion Ltd
OTC:FINR
Negative Multiple: -4.7 N/A N/A
IN
One MobiKwik Systems Ltd
NSE:MOBIKWIK
Negative Multiple: -3.2 N/A N/A
JP
T
Transaction Media Networks Inc
TSE:5258
11.1
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
C
Corpay Inc
F:07G0
Average EV/EBIT: 21.4
15.1
17%
0.9
US
Block Inc
NYSE:XYZ
16.6
26%
0.6
US
C
Chime Financial Inc
NASDAQ:CHYM
Not Available N/A N/A
US
N
NCR Atleos Corp
NYSE:NATL
9.8
20%
0.5
BR
CIELO SA Instituicao de Pagamento
F:28MA
5.5
1%
5.5
AU
C
Cuscal Ltd
ASX:CCL
Not Available
20%
N/A
IN
Network People Services Technologies Ltd
NSE:NPST
60.2
N/A N/A
UK
C
Cab Payments Holdings PLC
LSE:CABP
Negative Multiple: -27.4 N/A N/A
UK
Fintech Scion Ltd
OTC:FINR
Negative Multiple: -4.7 N/A N/A
IN
One MobiKwik Systems Ltd
NSE:MOBIKWIK
Negative Multiple: -3 N/A N/A
JP
T
Transaction Media Networks Inc
TSE:5258
Negative Multiple: -38.3 N/A N/A