With your permission, we use privacy-limited analytics to understand which research journeys work. We do not run advertising trackers or session replay. You can change this choice in Preferences. Read the Privacy Policy.
Quote this valuation with its source: Fair value, Potential value and the price at analysis.
FAQ
CPAY — frequently asked questions
Is Corpay, Inc. overvalued?
In our latest published analysis dated 2026-10-05, CPAY looks meaningfully undervalued. The price recorded at analysis is USD 402 versus our fair value of USD 493; the high endpoint is presented separately as potential value of USD 587. That implies roughly 22.8% upside to fair value at that date.
Our latest published report, analyzed 2026-10-05, gives CPAY a fair value of USD 493 and a potential value of USD 587. The conclusion is triangulated across multiple valuation models and weighted by reliability for Corpay, Inc.'s archetype; it is a dated research output, not a live price.
Should I buy CPAY now?
Our latest published rating for CPAY, analyzed 2026-10-05, is Buy. Corpay, Inc. looks meaningfully undervalued at the analysis-date price of USD 402 versus fair value of USD 493; potential value is USD 587. This is research for educational purposes, not personalized investment advice.
What are the biggest risks for CPAY?
The dedicated bear-case section in our report analyzed 2026-10-05 documents Corpay, Inc.'s material risks, evidence, thresholds, and thesis-invalidation conditions. Scenario-specific explanations remain in that section so the report does not repeat or decontextualize them elsewhere.
What is CPAY's rating?
Our latest published rating for CPAY, analyzed 2026-10-05, is Buy, with a published moat assessment of 7.5/10 (Narrow). It reflects our fair value of USD 493, the potential value of USD 587, and the price recorded at analysis (USD 402).
Acceleration of Corporate Payments cross-border volume and middle-market client acquisition through the Mastercard distribution partnership, converting more of the 100-bank pipeline, combined with Brazil electronic free-flow toll mandates converting 30% to 40% of historically cash toll transactions into automated digital tag revenue.
Main risk
Severe freight contraction or fuel price surge causing commercial fleet credit loss provisions to exceed 1.5% of billed volume or consolidated operating margins falling below 41.0%.
We initiate coverage on Corpay Inc. (NYSE: CPAY) with a Buy rating and a Fair value of $493.18, alongside a Potential value of $586.98, compared to its price of $401.72 as of October 5, 2026. This implies 22.77% upside to Fair value (an 18.55% price discount) and 46.12% upside to Potential value, underpinned by high-margin recurring cash flows from commercial vehicle fleet infrastructure and accelerating corporate cross-border payables.3
Corpay represents a compelling mature compounder opportunity with its shares trading at $401.72 as of October 5, 2026, offering 22.77% upside to our Fair value of $493.18 and access to Potential value of $586.98. In FY2025, the company delivered $4,528.40M in consolidated revenue and $1,994.11M in operating income, achieving a 44.04% operating margin. Free cash flow of $1,299.15M on modest capital expenditures of $200.76M (4.4% capex-to-revenue) supports continuous share repurchases and balance sheet flexibility.3,6,7
The business model is anchored by Vehicle Payments, which generated $2,138.68M in revenue and $1,074.71M in operating income in FY2025 (50.25% segment operating margin), serving as a recurring, defensive cash generator. Simultaneously, Corporate Payments serves as an organic growth engine, growing quarterly sales nearly 40% year-over-year in Q2 2026 on 96% to 97% client retention. Secular conversion from cash to electronic tolling in Brazil ($713.30M in FY2025 revenue) provides further non-US volume acceleration as free-flow mandates transition 30% to 40% of historically cash transactions to digital tags.5,8
Downside risks center on cyclical freight downturns and elevated fuel prices that could stretch small fleet operator finances, increasing bad debt provisions. Additionally, Corpay carries $10,741.73M in total debt with a 6.28% pre-tax cost of debt, necessitating steady free cash flow conversion. However, management's disciplined credit underwriting standards, coupled with low net reinvestment requirements of 9.0% and robust operating cash flow of $1,499.90M, mitigate financial fragility.2,5,7
At an NTM forward P/E of 12.77x, the market undervalues Corpay's durable economic return profile and consensus FY2027 adjusted EPS expectation of $31.45. Our Fair value of $493.18 stands 17.21% above the present-value equivalent ($420.78) of the analyst consensus 12-month price target of $461.00, reflecting superior earnings durability from closed-loop payment rails and sustained mid-teens corporate payables growth.1,3
Durable High-Margin Vehicle Fleet Network
Vehicle Payments generated $1,074.71M in operating income on $2,138.68M revenue in FY2025, operating at a 50.25% margin. Proprietary closed-loop merchant acceptance and specialized fleet fuel expense controls provide pricing power and protect returns.8
Accelerating Corporate Payments B2B Expansion
Corporate Payments sales surged close to 40% in Q2 2026, underpinned by 96% to 97% client retention. A partnership with Mastercard has already closed 10 financial institutions with over 100 in the active pipeline, sustaining mid-teens-plus organic growth targets.5
Secular Electronic Tolling Tailwinds in Brazil
Brazil generated $713.30M in FY2025 revenue. The nationwide rollout of free-flow tolling infrastructure is converting 30% to 40% of cash-based highway transactions into automated electronic RFID tags, establishing a durable secular non-US growth driver.
House recommendation
Buy rating affirmed. Corpay combines high-margin defensive cash flows from its proprietary commercial fleet network with rapid organic compounding in corporate payables and international electronic tolling. Trading at an 18.55% discount to our Fair value of $493.18 with 22.77% implied return, the equity offers attractive risk-adjusted upside for long-term compounder portfolios.3
Company overview
Corpay Inc. (formerly FleetCor Technologies, Inc.) is a global corporate payments provider that automates and manages commercial vehicle payments, corporate expenses, lodging payments, and cross-border payables for enterprises, small businesses, and commercial fleets.
The company operates through three primary business segments: Vehicle Payments ($2,138.68M in FY2025 revenue), Corporate Payments ($1,635.07M), and Lodging Payments ($469.54M), alongside other emerging processing activities. Geographically, the United States accounted for $2,204.60M (48.7%) of FY2025 revenue, followed by Brazil ($713.30M, 15.8%), the United Kingdom ($642.30M, 14.2%), and other global markets ($968.20M, 21.4%).
Under an integrated bear stress test, Corpay faces a simultaneous cyclical contraction in commercial transportation and heightened structural fintech competition. In Vehicle Payments, elevated fuel prices pressure small trucking fleets, driving credit provisions upward and compressing segment margins from 50.25% in FY2025 toward 42.00%. In Corporate Payments, price-based competition from bank consortia and fintech challengers compresses net take rates across middle-market corridors, lowering organic top-line growth from the guided 17.0% to below 4.0%. Simultaneously, foreign exchange headwinds in Brazil ($713.30M FY2025 revenue) and the United Kingdom ($642.30M FY2025 revenue) diminish translated cash flows. With $10,741.73M in total debt and $674M in annualized pre-tax debt service at 6.28%, free cash flow falls from $1,299.15M to under $800M, forcing management to halt share buybacks and redirect liquidity entirely to deleveraging. In this environment, market multiples contract toward peer lows of 10.0x-11.0x forward earnings.
Corpay Inc. possesses a defensible, narrow economic moat anchored in high switching costs, proprietary two-sided payment networks, and specialized commercial transaction infrastructure. The company's operations span two core cash engines: Vehicle Payments ($2,138.68M FY2025 revenue, $1,074.71M operating profit) and Corporate Payments ($1,635.07M FY2025 revenue, $639.79M operating profit). Together, these segments form a specialized B2B clearing and spend management ecosystem that generalist corporate credit card issuers cannot easily replicate.
The durability of Corpay's moat is most visible in Corporate Payments, where middle-market clients rely on Corpay's multi-currency accounts, automated vendor disbursement rules, and cross-border settlement rails. Because these services are embedded directly into clients' core general ledgers and treasury management workflows, client retention consistently reaches 96% to 97%. Replacing Corpay requires re-onboarding hundreds of foreign vendors, configuring new banking interfaces, and risking cross-border compliance penalties. Furthermore, Corpay's commercial partnerships with global card networks and financial institutions—such as closing 10 tier-1 FIs with ~100 in the active pipeline —create substantial distribution moats that standalone fintech startups cannot match.
In Vehicle Payments, Corpay's advantage stems from deep point-of-sale integration and proprietary Level III data capture across commercial fleet merchants. Fleet managers utilize Corpay's controls to restrict purchases by fuel grade, time of day, and geographic location, providing measurable fraud prevention and operating efficiency that standard commercial credit cards fail to deliver. This utility is complemented by tolling operations in Brazil ($713.30M in FY2025 ), where government-mandated free-flow electronic toll infrastructure is transitioning 30% to 40% of manual cash toll transactions onto Corpay's digital tag platform. These specialized structural moats enable Corpay to earn 10.86% against an 8.10% .
The highlighted cell is Fair value when every assumption sits at its base level ($493.18). Each row and column shows what Fair value becomes when one assumption moves.
Free cash flow to the firm stays positive in the first projected year at $1.5B after modeled reinvestment of $202.1M, with terminal value at 80.7% of enterprise value. A sudden drop in free cash flow is not projected unless capital spending relative to , reinvestment, or resets materially.
Upgrade the rating; Increase position sizing within portfolio risk boundaries and evaluate upward revisions to medium-term target multiples as operating leverage demonstrates sustained volume conversion.
Trigger: Consolidated quarterly revenue and adjusted diluted earnings exceeding consensus expectations alongside accelerated organic growth in corporate payments.
Consolidated revenue and adjusted diluted earnings outperforming consensus benchmarks, driven by accelerated corporate payments new client additions and expanding operating margins above baseline projections.
In-line
Maintain Buy; Maintain existing position weighting aligned with the house rating, monitoring middle-market client retention and Brazilian electronic toll tag conversion milestones.
Trigger: Consolidated financial results tracking in line with quarterly management targets and consensus expectations across all core segments.
Operating results matching consensus expectations, with corporate payments sustaining projected mid-teens expansion and vehicle payments credit loss provisions remaining well controlled.
According to industry benchmark data, the technology and transaction processing sector operates with a capex-to-revenue ratio of 17.8% and a capex-to-depreciation ratio of 2.45. In contrast, Corpay exhibited FY2025 capex of $200.76M on revenue of $4,528.40M, representing a modest capital intensity of 4.43% of revenue. Industry gross margins stand at 71.7% and operating margins at 33.2%. Because comprehensive supply lead-time and industry customer concentration figures are unavailable, the capital cycle view is demand-led and evidence-limited.7
§11 Position management
Sizing
4-6%
Corpay combines defensive, high-margin commercial fleet recurring revenue (50.25% segment operating margin in FY2025) with accelerating corporate payments growth and strong free cash flow generation ($1,299.15M in FY2025). At $401.72 as of 2026-10-05, the stock offers 22.77% implied upside to the house Fair value of $493.18, warranting an above-average core compounder position weight.3,6,8
Risk
Risk management guidelines cap Corpay at an 8.0% absolute portfolio weighting to avoid excessive sector concentration in commercial payments and transportation-adjacent credit. While the company carries $10,741.73M in total debt, its strong annual free cash flow ($1,299.15M in FY2025) and consistent debt service coverage (pre-tax of 6.28%) provide ample liquidity. Position risk is monitored dynamically against commercial freight cycle indices, diesel fuel price spikes, and foreign exchange translation swings in Brazil ($713.30M FY2025 ) and the United Kingdom ($642.30M FY2025 revenue).
§12 Investor perspectives
Long-Term Compounder
Buy
Corpay presents an attractive entry point at 12.77x forward earnings with 22.77% upside to Fair value of $493.18. High returns on capital, defensive fleet margins of 50.25%, and 96-97% corporate retention support durable compounding.3,5,8
Quality Growth Investor
Buy
Double-digit earnings growth driven by mid-teens organic expansion in Corporate Payments and Brazilian free-flow toll tag penetration offers visible multi-year acceleration toward consensus FY2027 EPS of $31.45.1,5
Income-Focused Investor
Hold
Corpay does not pay a common dividend, instead allocating its $1,299.15M in free cash flow toward share repurchases and debt service. Income-seeking investors should hold or pair with yield instruments.
§14 Final recommendation
Action
Buy
We recommend a Buy rating on Corpay Inc. with a Fair value of $493.18, representing 22.77% upside from the analysis price of $401.72 on October 5, 2026. Corpay operates defensive, highly profitable payment infrastructure anchored by Vehicle Payments ($1,074.71M operating income in FY2025) while compounding double-digit growth via Corporate Payments ($1,635.07M revenue in FY2025) and Brazilian tolling.3,8
At an NTM forward P/E of 12.77x, the stock trades at an 18.55% discount to Fair value ($493.18) and provides access to Potential value of $586.98. of $1,299.15M in FY2025 provides ample capital to execute accretive share buybacks and deleverage its $10.74B debt load.
§15Your notes
Capture your own thesis, position size, and follow-up questions. Stays on this device, only you can see it.
Private notes
Visible only to you. Synced to this device.
0 chars
Sources
The records this analysis drew on, as they stood when it was run.
Elevated small fleet credit losses driving credit provisions higher5
Cross-border payment take-rate compression from bank consortia and fintech competition
Foreign exchange translation drag across Brazil and United Kingdom operations
Market de-rating of transaction processor multiple toward peer trough levels
The Bear case envisions an extended cyclical freight contraction combined with heightened fintech competition. Small fleet credit provisions elevate in response to volatile diesel prices, compressing Vehicle Payments segment operating margins below historical norms. Simultaneously, pricing pressure in cross-border corporate payables dampens organic top-line growth, while foreign exchange volatility in Brazil and the UK impairs reported US Dollar results. Deleveraging requirements on $10,741.73M in total debt curtail share repurchases, and valuation multiples contract toward processing peer comparables.
Ways this thesis can break
Severe freight downturn and small fleet credit provision spike compressing operating margins.
A prolonged freight recession coupled with sustained high diesel fuel prices stretches working capital for small fleet operators. This triggers a spike in credit default provisions, forcing consolidated operating margins below 41.00% within 12 months (compared to 44.04% in FY2025 and 40.70% in FY2020), delivering an estimated -18.5% impairment to intrinsic value.5,7
FV impact
-1.5%
Operating margin 3 points lower throughout
Trigger
Within 12 months
Cross-border take-rate compression and macro slowdown halving 5-year top-line expansion.
Rapid adoption of alternative bank rails, SWIFT cross-border speed enhancements, and decentralized tokenized settlement rails erode middle-market foreign exchange take rates. Combined with macroeconomic weakness and currency devaluation in Brazil ($713.30M FY2025 revenue), consolidated five-year revenue growth drops below 5.00% YoY within 24 months, cutting intrinsic value by -22.0%.5,8
FV impact
-5.5%
Revenue and EPS growth 5 points lower for five years
Trigger
Within 24 months
Market re-rating of transaction processor multiple toward low-end peer comparables.
Market participants re-evaluate Corpay as an asset-heavy payment processor rather than a high-growth fintech platform, de-rating its valuation toward lower-tier software peers. If the terminal forward P/E contracts 20% to 12.0x within 18 months—closer to comparable peer GDDY trading at 8.82x and below Corpay's forward P/E of 12.77x —equity value contracts by -15.0%.3,4
FV impact
-4.3%
Terminal multiple 20% lower
Trigger
Within 18 months
Early-warning signals to monitor
The five developments that would weaken our investment case.
Corpay generates an economic return on invested capital of 10.86%, which comfortably exceeds its weighted average cost of capital of 8.10% and moderate cost of equity of 9.56%. This positive economic spread is supported by consolidated operating margins of 44.04% on $4,528.40M in revenue in FY2025, demonstrating structural pricing power across closed-loop networks.2,7
7.5/ 10
Narrow
Sources of advantage
01High Customer Switching Costs — Corpay embeds deeply into client accounting software, enterprise resource planning systems, and operational fleet management workflows. Corporate Payments exhibits 96% to 97% annual client retention, as replacing multi-currency accounts and vendor payment rules involves substantial operational friction and risk of supply chain payment failure.Wide
02Two-Sided Network Effects — Corpay operates a 20-year proprietary merchant acceptance and virtual card network. The network connects enterprise buyers with specialized commercial fuel locations, lodging providers, and international vendors. Growth is reinforced by distribution partnerships with major financial institutions, including 10 closed bank partners and approximately 100 active pipeline institutions via Mastercard.Moderate
03Platform Breadth and Scale Infrastructure — Corpay maintains a specialized multi-module platform serving corporate expense, commercial fleet, and electronic tolling. In Brazil, Corpay generated $713.30M in FY2025 revenue, leveraging free-flow toll tag mandates that convert 30% to 40% of non-electronic cash tolls into proprietary digital transactions, an infrastructure scale advantage competitors cannot readily replicate.Moderate
Disintermediation of B2B cross-border transaction spreads by real-time bank clearing rails, SWIFT upgrades, or private tokenized fiat networks.
medium
3-5 years
Corpay actively integrates with emerging payment rails, having processed over 40,000 transactions on private blockchain rails and partnering directly with global banking leaders to provide speed and cost advantages to clients.5
Elevated credit default rates among small commercial fleet operators during freight downturns or sustained fuel price spikes.
medium
12-18 months
Maintaining strict underwriting criteria and disciplined credit evaluation without loosening credit standards to chase volume, while taking dynamic loss provisions when fuel volatility rises.5
Foreign currency translation drag and local regulatory compliance friction in international markets like Brazil and the United Kingdom.
low
Ongoing
Operational currency matching where local operating costs offset foreign revenue streams, combined with secular digital toll volume growth offsetting FX headwinds.5
Convert the revenue and margin path into after-tax free cash flow, discount the annual per-share amounts and at , then adjust for signed per current share.
The Base case represents the modal analytical expectation. Vehicle Payments maintains its durable, high-margin cash flow foundation ($1,074.71M operating income in FY2025), while Corporate Payments delivers sustained mid-teens-plus expansion ($1,635.07M FY2025 revenue). International operations in Brazil ($713.30M FY2025 revenue) and the United Kingdom ($642.30M) provide geographic diversification and secular electronic toll tailwinds. Strong free cash flow ($1,299.15M in FY2025) funds net annual share repurchases of 1.0% to 2.5%, compounding per-share intrinsic value toward the synthesized Fair value of $493.18.6,8
The Bull case reflects an acceleration scenario where Corporate Payments captures significant market share across middle-market corporate payables and international FX corridors. Distribution partnerships with major financial institutions expand rapidly, converting a high proportion of the 100+ pipeline institutions. Concurrently, Brazilian toll tag conversion surpasses expectations as free-flow mandates accelerate, driving operating leverage and expanding consolidated operating margins. Free cash flow conversion expands, enabling accelerated share buybacks and driving per-share intrinsic value toward Potential value of $586.98.5
Miss
Downgrade the rating; Pause incremental capital deployment, conduct a thorough reassessment of small fleet credit risk, and re-examine cross-border take-rate resilience before making further allocation adjustments.
Trigger: Consolidated quarterly revenue and adjusted operating income falling materially below consensus expectations with vehicle payments margin compression.
Quarterly financial shortfall driven by elevated commercial fleet credit losses or marked deceleration in corporate payments account additions.
Corpay demonstrates high accounting earnings quality, characterized by free cash flow consistently tracking or exceeding reported GAAP net income. The business model requires minimal capital expenditures, avoiding aggressive cost capitalization, and bad debt provisions are recognized dynamically as credit loss risks fluctuate.
Estimate momentum
Analyst consensus revisions have drifted upward following consecutive quarterly earnings beats and raised full-year guidance. Strong cross-border corporate payments momentum, resilient commercial vehicle cash flows, and ongoing share repurchases continue to lift forward adjusted earnings expectations.
Corpay demonstrates outstanding cash conversion characteristics typical of mature payment processors. In FY2025, the company generated $1,499.90M in operating cash flow and incurred $200.76M in capital expenditures, delivering free cash flow of $1,299.15M. Free cash flow conversion relative to GAAP net income of $1,069.83M was exceptionally high at 121.4%, reflecting negative working capital dynamics in payment receivables and non-cash depreciation and amortization ($393.30M in FY2025). Reinvestment requirements remain modest, with a modeled reinvestment rate of 12.0% in FY2026 tapering to 7.0% by FY2030, leaving over 85% of net operating profit after tax available for equity compounding.6,7
Corpay's capital allocation strategy prioritizes share repurchases, disciplined tuck-in M&A, and debt service over dividend distributions. Corpay does not pay a common dividend. In FY2025, operating cash flow of $1,499.90M and capex of $200.76M supported substantial share buybacks, driving an assumed -1.6% annual net diluted share reduction after offsetting stock-based compensation of $102.64M. Management actively prunes non-core assets to optimize capital efficiency, as demonstrated by the planned divestiture of the EPICS business to redeploy proceeds directly into share repurchases. Total debt stands at $10,741.73M with an equity weight of 71.06% and debt weight of 28.94%, maintaining an investment-grade credit risk profile.
Corpay's return on invested capital of 10.86% demonstrates durable economic value creation generated from its proprietary fleet card networks, cross-border payment rails, and international toll franchises. Operating margins have remained stable around 44% over the last decade (44.04% in FY2025), supporting a steady return trajectory.
Corpay's ROIC of 10.86% comfortably exceeds its WACC of 8.10% and moderate cost of equity of 9.56%, producing an economic profit spread of 2.76 percentage points over WACC and confirming sustained shareholder value creation.
Corporate Payments is rapidly expanding to rival Vehicle Payments as the primary earnings growth driver.
Corporate Payments revenue rose to $1,635.07M in FY2025, delivering $639.79M in operating income. In Q2 2026, Corporate Payments sales expanded close to 40%, outpacing the Vehicle Payments revenue base of $2,138.68M.
Accelerating corporate payables growth shifts the consolidated revenue mix toward higher organic compounding and lowers reliance on fuel-sensitive commercial trucking volumes.
High cash flow conversion provides self-funding capacity for share repurchases and debt maintenance.
Robust cash flow supports ongoing accretive share repurchases, projected to reduce diluted shares from 69.28M in FY2026 to 65.55M by FY2030, enhancing per-share value compounding.
Consolidated operating income reached $1,994.11M on $4,528.40M in revenue in FY2025, establishing a 44.04% operating margin that exceeds the industry benchmark of 33.20%. Vehicle Payments delivered a 50.25% segment margin ($1,074.71M operating profit).
Sustained pricing power and network scale protect operating margins even as credit loss provisions fluctuate through changing fuel price cycles.
Corpay Inc. (CPAY) trades at 12.8x forward earnings against a peer median of 21.0x. Its EV/EBITDA of 12.1x compares with a peer median of 20.4x. The comparison uses 4 peers: NetApp Inc., GoDaddy Inc., Synopsys Inc. and Microsoft Corporation, as of 2026-10-04 to 2026-10-05.
Bull cycle
In a cyclical upswing, robust commercial freight demand expands fleet active vehicle counts and fuel volume throughput, driving high-margin transaction fee growth. Simultaneously, expanding global cross-border trade accelerates corporate payables invoice velocity, while business travel recovery boosts lodging payment transactions and software integration fees.
Bear cycle
In a cyclical downturn, freight volumes contract, trucking capacity rationalizes, and elevated diesel prices squeeze small fleet operator cash flows, leading to rising commercial credit defaults and compressed vehicle payment revenues. Concurrently, enterprise cross-border trade slows, reducing corporate payment invoice volumes and compressing foreign exchange transaction fees.
Secular trends
Trend
Impact
Note
Digitization of B2B Commercial Enterprise Payments
positive
Enterprises are transitioning from manual paper checks and fragmented bank wires toward automated corporate payables, multi-currency virtual cards, and ERP-integrated payment workflows, driving secular mid-teens expansion in Corporate Payments ($1,635.07M FY2025 revenue).
Free-Flow Electronic Tolling and Urban Mobility Automation
positive
Transportation authorities globally, and specifically in Brazil ($713.30M FY2025 revenue), are replacing manual cash toll plazas with automated free-flow electronic gantries, converting 30% to 40% of non-electronic cash tolls into recurring digital tag transactions.
Real-Time Cross-Border Rails and Tokenized Settlement Infrastructure
neutral
Global banking consortia, upgraded SWIFT rails, and private tokenized fiat networks are modernizing real-time cross-border settlements, increasing transaction speed while putting potential competitive pressure on legacy foreign exchange payment spreads.
Positioning
Corpay is positioned as an entrenched, highly profitable hybrid payments provider, bridging specialized commercial fleet networks with rapidly expanding middle-market corporate payables and international electronic tolling. Its consolidated FY2025 operating margin of 44.04% significantly surpasses the industry operating margin benchmark of 33.2%, reflecting premium pricing power and structural cost advantages over pure-play software competitors.7
Not every cited input appears here: internal calculations and intermediate model outputs have no external record, and some citations could not be matched to one.
Discounted forecast-period cash flows ($106) plus discounted terminal value ($447) minus signed net debt per current share ($116) equals the $437 lens value shown above. Negative net debt is net cash, so subtracting it raises value.
