As of 2025-05-23, the Intrinsic Value of Fleetcor Technologies Inc (FLT) is 331.96 USD. This FLT valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 379.87 USD, the upside of Fleetcor Technologies Inc is -12.60%.
The range of the Intrinsic Value is 207.74 - 673.61 USD
Based on its market price of 379.87 USD and our intrinsic valuation, Fleetcor Technologies Inc (FLT) is overvalued by 12.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 207.74 - 673.61 | 331.96 | -12.6% |
| DCF (Growth 10y) | 287.86 - 849.14 | 438.82 | 15.5% |
| DCF (EBITDA 5y) | 146.96 - 222.43 | 186.61 | -50.9% |
| DCF (EBITDA 10y) | 224.95 - 345.46 | 283.53 | -25.4% |
| Fair Value | 68.33 - 68.33 | 68.33 | -82.01% |
| P/E | 160.16 - 299.02 | 213.84 | -43.7% |
| EV/EBITDA | 115.57 - 271.03 | 191.85 | -49.5% |
| EPV | 141.66 - 237.37 | 189.51 | -50.1% |
| DDM - Stable | 100.03 - 304.70 | 202.37 | -46.7% |
| DDM - Multi | 142.73 - 353.57 | 205.20 | -46.0% |
| Market Cap (mil) | 27,293.66 |
| Beta | 1.00 |
| Outstanding shares (mil) | 71.85 |
| Enterprise Value (mil) | 32,626.92 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.80% |
| Cost of Debt | 5.04% |
| WACC | 8.39% |