F

Flywire Corp
NASDAQ:FLYW

Watchlist Manager
Flywire Corp
NASDAQ:FLYW
Watchlist
Price: 13.47 USD -1.97%
Market Cap: 1.6B USD

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:

FLYW Intrinsic Value
19.96 USD
Undervaluation 33%
Intrinsic Value
Price
F
Worst Case
Base Case
Best Case

Valuation History
Flywire Corp

What is Valuation History?
Compare FLYW to

Fundamental Analysis

Company Overview
Loading...
Business Segments
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about FLYW?
Bearish
Neutral
Bullish
AI Assistant
AI Assistant
Ask me anything about Flywire Corp
Financials
Annual
Quarterly
TTM

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
Efficiency

Free Cash Flow Analysis
Flywire Corp

Last Value
3-Years Average
FCF Margin
Conversion Rate

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
Fundamental Scores

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.

ROIC is Increasing
Exceptional Gross Margin
Strong 3Y Average Gross Margin
ROE is Increasing
45/100
Profitability
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.

Negative Net Debt
Low D/E
Long-Term Solvency
Short-Term Solvency
72/100
Solvency
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

Wall Street analysts forecast FLYW stock price to rise over the next 12 months.

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.

Lowest
Price Target
11.32 USD
16% Downside
Average
Price Target
14.49 USD
8% Upside
Highest
Price Target
18.9 USD
40% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Flywire Corp
does not pay dividends
Shareholder Yield

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?

Shareholder Yield
Dividend Yield
No dividends
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y

Ownership

FLYW Insider Trading
Buy and sell transactions by insiders

FLYW News

Other Videos
What is the Intrinsic Value of one FLYW stock?

The intrinsic value of one FLYW stock under the Base Case scenario is 19.96 USD.

Is FLYW stock undervalued or overvalued?

Compared to the current market price of 13.47 USD, Flywire Corp is Undervalued by 33%.

Back to Top