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
TTM
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
1.15B 1.18B 1.07B 1.05B 1.05B 1.02B 1B 1.01B 1.01B 996.86M 981.89M 951.35M 928.74M 951.21M 954.33M 954.01M 939.13M 873.21M 839.5M 824.34M 779.15M 741.4M
Depreciation & Amortization
442.89M 415.94M 393.3M 369.14M 365.52M 358.52M 351.09M 342.59M 337.8M 337.13M 336.6M 342.45M 334.91M 329.71M 322.28M 307.5M 304.53M 295.27M 284.2M 273.87M 263.11M 256.05M
Stock-Based Compensation
114.91M 111.77M 102.64M 110.96M 111.87M 110.11M 116.72M 106.76M 107.33M 114.97M 116.09M 110.51M 115.61M 114.88M 121.42M 128.81M 111.09M 94.96M 80.07M 60.4M 55.85M 46.96M
Other Working Capital
-80.21M -579.76M -596.45M -622.71M -71.03M 243.56M 226.24M 543.16M 743.56M 789.44M 859.61M 959.15M 279.18M 178.21M -214.28M -545.83M -51.06M -196.25M 223.1M -17.15M 338.49M 227.84M
Other Non-Cash Items
173.23M 36.9M 122.34M 102.63M 88.12M 92.87M 85.89M 116.68M 97.69M 105.29M 119.33M 139.67M 162.55M -167.01M 142.44M 127.99M 101.27M 407.13M 60.15M 36.64M 40.83M 15.61M
Deferred Income Tax
-56.02M 10.23M -27.9M -84.24M -80.54M -73.35M -64.72M -46.75M -44.55M -45.53M -46.68M -44.1M -34.11M -35.57M -33.17M -13.21M -14.25M 2.23M 4.83M 686K 1.83M -3.29M
Change in Working Capital
22.78M -239.19M -162.42M -214.99M 580.36M 10.27M 447.85M 956.28M 866.96M 545.69M 1.07B 200.94M 304.2M 551.49M -752.5M -468.98M -559.3M -665.84M -71.68M -338.51M -113.92M 73.69M
Operating Cash Flow
1.85B 1.52B 1.5B 1.34B 2.12B 1.52B 1.94B 2.49B 2.37B 2.05B 2.58B 1.7B 1.81B 1.74B 754.8M 1.04B 882.47M 1.01B 1.2B 857.43M 1.03B 1.13B
Capital Expenditures
-208.88M -207.08M -200.76M -192.42M -187.29M -178.75M -175.18M -167.73M -160.19M -158.28M -153.82M -160.96M -163.72M -156.78M -151.43M -144.71M -132.39M -123.39M -111.53M -97.86M -87.32M -79.69M
Cash Acquisitions
2.09B 2.51B 1.93B -545.35M -731.2M -733.81M -636.42M -244.13M -164.48M -160.94M -231.3M -289.69M -309.87M -307.74M -216.92M -217.19M -520.87M -594.26M -602.12M -553.28M -195.29M -124.05M
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 14.84M 14.84M 14.84M 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 9K 9K 9K 9K
Other Investing Acitivies
-529.83M -535.08M -520.51M 10.77M 20.14M 23.52M 4.12M -1.45M -1.45M -4.83M 4.4M 4.4M 4.4M 4.4M n/a n/a n/a -2.29M -2.29M -2.29M 50.67M 52.96M
Investing Cash Flow
1.77B 1.78B 1.23B -712.16M -883.5M -889.05M -807.48M -413.32M -326.12M -324.04M -380.72M -446.24M -469.19M -460.12M -368.35M -361.89M -653.26M -719.94M -715.93M -653.42M -231.93M -150.77M
Debt Repayment
2.5B 2.17B 1.99B 377.41M 781.66M 1.4B 1.27B 750.69M 582.51M -38.61M -322.43M -244.28M -140.25M 448.97M 1.06B 1.56B 1.75B 1.62B 1.37B 878.97M 380.78M -726.66M
Common Stock Repurchased
-1.8B -1.51B -782.82M -531.33M -431.8M -1.06B -1.29B -1.18B -1.62B -966.1M -686.86M -656.47M -621.87M -992.06M -1.41B -1.83B -1.73B -1.62B -1.36B -883.78M -709.13M -481.71M
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
271.97M 300.31M 288.25M -26.19M -11.22M -10.34M -1.16M 10.78M -4.02M -5.52M -2.66M -318K -10.03M -10.03M -10.63M -27.69M 57.74M 281.03M 282.83M 299.98M 222.91M -1.42M
Financial Cash Flow
1.06B 1B 1.56B 126.47M 722.58M 705.84M 404.99M -220.52M -895.64M -839.05M -898.21M -772.56M -675.43M -479.12M -311.23M -275.42M 107.65M 310.69M 343.93M 384.35M -25.7M -1.12B
Net Cash Flow
4.64B 4.43B 4.54B 759.38M 1.98B 1.18B 1.31B 1.84B 1.04B 864.04M 1.33B 495.39M 627.08M 729.96M 38.49M 291.94M 297.13M 657.92M 774.08M 638.08M 867.96M -120.71M
Free Cash Flow
1.64B 1.31B 1.3B 1.14B 1.93B 1.34B 1.77B 2.32B 2.21B 1.9B 2.43B 1.54B 1.65B 1.59B 603.37M 891.42M 750.08M 883.57M 1.09B 759.57M 939.54M 1.05B
Adj. Free Cash Flow
1.52B 1.2B 1.2B 1.03B 1.82B 1.23B 1.65B 2.21B 2.11B 1.78B 2.31B 1.43B 1.53B 1.47B 481.95M 762.61M 638.99M 788.61M 1.01B 699.17M 883.69M 1B
Maintenance CapEx
-175.14M -161.4M -148.43M -151.97M -155.38M -156.41M -156.58M -152.99M -143.97M -137.19M -126.31M -131.33M -129.44M -114.03M -103.39M -89.13M -74.96M -70.8M -73.56M -74.01M -76.46M -79.69M
Growth CapEx
-33.74M -45.68M -52.33M -40.45M -31.91M -22.34M -18.59M -14.74M -16.22M -21.09M -27.51M -29.63M -34.28M -42.75M -48.04M -55.57M -57.43M -52.59M -37.97M -23.85M -10.86M n/a
Owner Earnings
1.67B 1.36B 1.35B 1.18B 1.96B 1.36B 1.78B 2.34B 2.23B 1.92B 2.46B 1.57B 1.68B 1.63B 651.41M 946.99M 807.51M 936.16M 1.12B 783.42M 950.4M 1.05B

© 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.