Flywire Corp
NASDAQ:FLYW
Intrinsic Value
The intrinsic value of one FLYW stock under the Base Case scenario is 19.96 USD. Compared to the current market price of 13.47 USD, Flywire Corp is Undervalued by 33%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Flywire Corp
Loading...
Fundamental Analysis

Revenue & Expenses Breakdown
Flywire Corp
Balance Sheet Decomposition
Flywire Corp
Current Assets | 448.8m |
Cash & Short-Term Investments | 274.2m |
Receivables | 135.7m |
Other Current Assets | 38.9m |
Non-Current Assets | 665.6m |
Long-Term Investments | 14.9m |
PP&E | 18.9m |
Intangibles | 606m |
Other Non-Current Assets | 25.8m |
Free Cash Flow Analysis
Flywire Corp
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Flywire Corp
Revenue
|
539.7m
USD
|
Cost of Revenue
|
-200.4m
USD
|
Gross Profit
|
339.3m
USD
|
Operating Expenses
|
-332.9m
USD
|
Operating Income
|
6.4m
USD
|
Other Expenses
|
438k
USD
|
Net Income
|
6.8m
USD
|
FLYW Profitability Score
Profitability Due Diligence
Flywire Corp's profitability score is 45/100. The higher the profitability score, the more profitable the company is.
Score
Flywire Corp's profitability score is 45/100. The higher the profitability score, the more profitable the company is.
FLYW Solvency Score
Solvency Due Diligence
Flywire Corp's solvency score is 72/100. The higher the solvency score, the more solvent the company is.
Score
Flywire Corp's solvency score is 72/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
FLYW Price Targets Summary
Flywire Corp
According to Wall Street analysts, the average 1-year price target for FLYW is 14.49 USD with a low forecast of 11.32 USD and a high forecast of 18.9 USD.
Dividends
Current shareholder yield for FLYW is .
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one FLYW stock under the Base Case scenario is 19.96 USD.
Compared to the current market price of 13.47 USD, Flywire Corp is Undervalued by 33%.