Corpay Inc. logo

Corpay Inc.

CPAY | NYSE
Chart Builder DCF Calculator
$401.09
+$3.12 (+0.78%)
At close: Oct 30, 2026, 3:59 PM ET
$400.94
-$0.15 (-0.04%)
After-hours: Oct 30, 2026, 5:05 PM ET
Fiscal Quarter
Period Ending
Q2 2026
Jun 30, 2026
Q1 2026
Mar 31, 2026
Q4 2025
Dec 31, 2025
Q3 2025
Sep 30, 2025
Q2 2025
Jun 30, 2025
Q1 2025
Mar 31, 2025
Q4 2024
Dec 31, 2024
Q3 2024
Sep 30, 2024
Q2 2024
Jun 30, 2024
Q1 2024
Mar 31, 2024
Q4 2023
Dec 31, 2023
Q3 2023
Sep 30, 2023
Q2 2023
Jun 30, 2023
Q1 2023
Mar 31, 2023
Q4 2022
Dec 31, 2022
Q3 2022
Sep 30, 2022
Q2 2022
Jun 30, 2022
Q1 2022
Mar 31, 2022
Q4 2021
Dec 31, 2021
Q3 2021
Sep 30, 2021
Q2 2021
Jun 30, 2021
Q1 2021
Mar 31, 2021
Net Income
251.79M 353.71M 265.62M 278.38M 284.08M 243.88M 246M 276.26M 251.66M 229.8M 255.86M 271.5M 239.7M 214.84M 225.32M 248.89M 262.17M 217.95M 225M 234.01M 196.25M 184.24M
Depreciation & Amortization
118.3M 114.83M 116.6M 93.16M 91.35M 92.19M 92.44M 89.55M 84.34M 84.76M 83.95M 84.75M 83.68M 84.23M 89.79M 77.21M 78.47M 76.8M 75.01M 74.24M 69.22M 65.73M
Stock-Based Compensation
32.01M 27.5M 27.81M 27.59M 28.87M 18.37M 36.13M 28.51M 27.11M 24.98M 26.17M 29.07M 34.75M 26.1M 20.59M 34.18M 34.02M 32.63M 27.99M 16.45M 17.89M 17.75M
Other Working Capital
457.32M 851K -54.46M -483.92M -42.24M -15.83M -80.72M 67.76M 272.36M -33.16M 236.2M 268.16M 318.23M 37.02M 335.74M -411.82M 217.27M -355.47M 4.19M 82.96M 72.08M 63.88M
Other Non-Cash Items
161.74M -50.95M 12.55M 49.89M 25.42M 34.49M -7.16M 35.39M 30.17M 27.5M 23.64M 16.39M 37.77M 41.53M 43.98M 39.27M -291.79M 350.98M 29.53M 12.55M 14.08M 4M
Deferred Income Tax
-83.76M 30.15M 10.6M -13M -17.52M -7.98M -45.73M -9.31M -10.32M 647K -27.77M -7.11M -11.3M -499K -25.19M 2.88M -12.76M 1.9M -5.22M 1.84M 3.72M 4.5M
Change in Working Capital
990.02M -531.85M 379.56M -814.95M 728.05M -455.08M 326.99M -19.6M 157.96M -17.5M 835.42M -108.93M -163.3M 511.47M -38.31M -5.67M 83.99M -792.52M 245.21M -95.99M -22.55M -198.36M
Operating Cash Flow
1.47B -56.62M 812.74M -378.93M 1.14B -74.15M 648.67M 400.79M 540.92M 350.18M 1.2B 285.67M 221.3M 877.67M 316.19M 396.75M 154.11M -112.25M 597.52M 243.1M 278.59M 77.85M
Capital Expenditures
-54.44M -51.09M -52.44M -50.91M -52.64M -44.77M -44.11M -45.78M -44.1M -41.19M -36.66M -38.24M -42.19M -36.74M -43.8M -41M -35.24M -31.39M -37.08M -28.69M -26.24M -19.53M
Cash Acquisitions
-420.21M 420.21M 2.09B n/a -929K -153.72M -390.7M -185.85M -3.55M -56.33M 1.59M -106.2M -3K -126.69M -56.8M -126.37M 2.12M -35.86M -57.07M -430.06M -71.27M -43.73M
Purchase of Investments
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Sales Maturities Of Investments
421.73M n/a n/a n/a 14.84M n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a 9K
Other Investing Acitivies
5.25M n/a -525.71M -9.37M n/a 14.57M 5.57M n/a 3.37M -4.83M n/a n/a n/a 4.4M n/a n/a n/a n/a n/a n/a -2.29M n/a
Investing Cash Flow
-47.66M 369.12M 1.51B -60.28M -38.72M -183.92M -429.24M -231.63M -44.27M -102.34M -35.08M -144.43M -42.19M -159.03M -100.6M -167.38M -33.12M -67.25M -94.14M -458.75M -99.8M -63.24M
Debt Repayment
276.07M 357.79M 1.86B 4.41M -56.29M 180.72M 248.58M 408.66M 566.65M 42.04M -266.66M 240.47M -54.47M -241.78M -188.5M 344.5M 534.75M 364.44M 314.94M 538.52M 397.94M 116.65M
Common Stock Repurchased
-326.56M -785.97M -500.24M -191.71M -32.16M -58.72M -248.75M -92.17M -658.24M -288.83M -139.95M -534.94M -2.38M -9.6M -109.56M -500.34M -372.57M -422.74M -533.45M -405.69M -254.54M -162.04M
Dividend Paid
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Other Financial Acitivies
-27.72M 285K 299.8M -397K 619K -11.78M -14.63M 14.57M 1.5M -2.6M -2.69M -238K n/a 264K -344K -9.95M n/a -337K -17.41M 75.49M 223.29M 1.47M
Financial Cash Flow
-3.49M -416.17M 1.66B -180.64M -63.94M 142.3M 228.75M 415.47M -80.69M -158.55M -396.75M -259.65M -24.1M -217.72M -271.11M -162.52M 172.21M -49.82M -235.3M 220.55M 375.25M -16.58M
Net Cash Flow
1.35B -175.61M 4.08B -616.97M 1.15B -72.92M 301.33M 607.72M 344.62M 61.14M 826.02M -187.24M 164.11M 530.22M -11.7M -55.55M 267M -161.26M 241.76M -50.37M 627.78M -45.1M
Free Cash Flow
1.42B -107.71M 760.3M -429.84M 1.09B -118.92M 604.56M 355.01M 496.83M 308.99M 1.16B 247.43M 179.11M 840.93M 272.39M 355.75M 118.86M -143.64M 560.45M 214.41M 252.35M 58.32M
Adj. Free Cash Flow
1.38B -135.21M 732.49M -457.43M 1.06B -137.29M 568.43M 326.5M 469.72M 284.01M 1.13B 218.36M 144.36M 814.83M 251.81M 321.57M 84.85M -176.27M 532.46M 197.96M 234.47M 40.58M
Maintenance CapEx
-54.44M -51.09M -32.24M -37.37M -40.7M -38.12M -35.78M -40.78M -41.74M -38.28M -32.19M -31.75M -34.95M -27.41M -37.21M -29.87M -19.54M -16.76M -22.96M -15.7M -15.38M -19.53M
Growth CapEx
n/a n/a -20.2M -13.54M -11.94M -6.65M -8.33M -5M -2.36M -2.91M -4.47M -6.48M -7.23M -9.33M -6.59M -11.13M -15.7M -14.62M -14.12M -12.99M -10.86M n/a
Owner Earnings
1.42B -107.71M 780.5M -416.3M 1.1B -112.27M 612.89M 360.01M 499.19M 311.9M 1.17B 253.92M 186.34M 850.26M 278.98M 366.89M 134.56M -129.02M 574.56M 227.4M 263.21M 58.32M

© 2026 bestshares.com. All rights reserved.

All data is for informational purposes only. bestshares.com is not a broker, dealer, or registered investment adviser, and nothing on this site is a recommendation to buy or sell any security.