F

Flywire Corp
NASDAQ:FLYW

Watchlist Manager
Flywire Corp
NASDAQ:FLYW
Watchlist
Price: 13.6 USD -0.07%
Market Cap: 1.7B USD

Relative Value

The Relative Value of one FLYW stock under the Base Case scenario is 23.87 USD. Compared to the current market price of 13.6 USD, Flywire Corp is Undervalued by 43%.

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.

FLYW Relative Value
Base Case
23.87 USD
Undervaluation 43%
Relative Value
Price
F
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
84
vs Industry
43
Median 3Y
6
Median 5Y
8.6
Industry
2.4
Forward
2.7
vs History
vs Industry
1
Median 3Y
-103.1
Median 5Y
-111.2
Industry
22.4
Forward
124.5
vs History
64
vs Industry
39
Median 3Y
33.6
Median 5Y
46.3
Industry
16.1
vs History
47
vs Industry
36
Median 3Y
15.2
Median 5Y
26.9
Industry
20.7
vs History
82
vs Industry
62
Median 3Y
3.2
Median 5Y
4.4
Industry
3
vs History
84
vs Industry
57
Median 3Y
4.5
Median 5Y
7
Industry
2.4
Forward
2.1
vs History
82
vs Industry
67
Median 3Y
7.1
Median 5Y
11.2
Industry
4.8
vs History
28
vs Industry
9
Median 3Y
-144.1
Median 5Y
-169.8
Industry
12.2
Forward
10.8
vs History
7
vs Industry
Median 3Y
-98.3
Median 5Y
-110.8
Industry
15.9
Forward
116.3
vs History
63
vs Industry
50
Median 3Y
25.2
Median 5Y
34.8
Industry
14.7
vs History
45
vs Industry
44
Median 3Y
25.1
Median 5Y
27.4
Industry
17
vs History
82
vs Industry
42
Median 3Y
8
Median 5Y
10.5
Industry
2.4

Multiples Across Competitors

FLYW Competitors Multiples
Flywire Corp 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
Flywire Corp
NASDAQ:FLYW
1.7B USD 2.8 -682 30.9 70.6
US
Visa Inc
NYSE:V
631.2B USD 15.8 31.8 22.7 23.8
US
Mastercard Inc
NYSE:MA
489.3B USD 15.5 34.3 25.3 26.7
US
Automatic Data Processing Inc
NASDAQ:ADP
104.7B USD 5 25.3 17.5 19.4
US
PayPal Holdings Inc
NASDAQ:PYPL
58.2B USD 1.8 11.8 8.1 9.3
NL
Adyen NV
AEX:ADYEN
42.5B EUR 17.3 42.7 27.2 30.4
US
Paychex Inc
NASDAQ:PAYX
40.2B USD 7 24.9 16.4 18.4
US
Fidelity National Information Services Inc
NYSE:FIS
34.1B USD 3.3 224.2 12.1 24.7
US
Fiserv Inc
NYSE:FI
34.3B USD 1.6 9.5 6.6 9.9
ES
Amadeus IT Group SA
MAD:AMS
26.6B EUR 4.1 19.7 12 15.3
US
Broadridge Financial Solutions Inc
NYSE:BR
26.8B USD 3.8 29 18.6 23.6