F

Flywire Corp
NASDAQ:FLYW

Watchlist Manager
Flywire Corp
NASDAQ:FLYW
Watchlist
Price: 20.53 USD 0.29% Market Closed
Market Cap: 2.6B USD
Have any thoughts about
Flywire Corp?
Write Note
Section:
 

Relative Value

The Relative Value of one FLYW stock under the Base Case scenario is 30.19 USD. Compared to the current market price of 20.53 USD, Flywire Corp is Undervalued by 32%.

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
30.19 USD
Undervaluation 32%
Relative Value
Price
F
Worst Case
Base Case
Best Case

Valuation Multiples

5.4
P/S
P/S
Price to Sales
5.4
vs History
81
vs Industry
23
Median 3Y
9.3
Median 5Y
9.7
Industry
2.4
Forward
5.1
More Details
127.2
P/E
P/E
Price to Earnings
127.2
vs History
0
vs Industry
Median 3Y
-111.2
Median 5Y
-114.2
Industry
23.2
Forward
154.9
More Details
13.3
P/OCF
P/OCF
Price to OCF
13.3
vs History
81
vs Industry
16
Median 3Y
71.6
Median 5Y
84.4
Industry
17.4
More Details
13.7
P/FCFE
P/FCFE
Price to FCFE
13.7
vs History
54
vs Industry
18
Median 3Y
36
Median 5Y
36.9
Industry
21.3
More Details
3
P/B
P/B
Price to Book Value
3
vs History
79
vs Industry
41
Median 3Y
5
Median 5Y
5.4
Industry
2.9
More Details
3.9
EV/S
EV/S
Enterprise Value to Sales
3.9
vs History
81
vs Industry
29
Median 3Y
8
Median 5Y
8.5
Industry
2.4
Forward
3.7
More Details
6.1
EV/GP
EV/GP
Enterprise Value to Gross Profit
6.1
vs History
81
vs Industry
34
Median 3Y
12.8
Median 5Y
13.6
Industry
4.9
More Details
357
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
357
vs History
6
vs Industry
Median 3Y
-238.6
Median 5Y
-238.6
Industry
12.9
Forward
23.3
More Details
Negative
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
N/A
vs History
vs Industry
Median 3Y
-108
Median 5Y
-113.2
Industry
16.5
Forward
143.4
More Details
9.6
EV/OCF
EV/OCF
Enterprise Value to OCF
9.6
vs History
81
vs Industry
20
Median 3Y
63.1
Median 5Y
77
Industry
16.3
More Details
10
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
10
vs History
61
vs Industry
20
Median 3Y
32.6
Median 5Y
33.2
Industry
19
More Details
7.8
EV/IC
EV/IC
Enterprise Value to IC
7.8
vs History
79
vs Industry
15
Median 3Y
12.4
Median 5Y
13
Industry
2.5
More Details

Multiples Across Competitors

FLYW Competitors Multiples
Flywire Corp Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Flywire Corp
NASDAQ:FLYW
2.6B USD 5.4 127.2 357 -161.2
US
Visa Inc
NYSE:V
628.4B USD 17.5 32.2 25.3 26.4
US
Mastercard Inc
NYSE:MA
489.2B USD 17.9 39.5 29.4 31
US
Automatic Data Processing Inc
NASDAQ:ADP
120.1B USD 6.1 31.2 21.2 23.5
US
Fiserv Inc
NYSE:FI
117.4B USD 5.8 38.3 15.8 24.5
US
PayPal Holdings Inc
NASDAQ:PYPL
88.4B USD 2.8 19.9 12.8 15.2
US
Block Inc
NYSE:SQ
55.6B USD 2.3 49 28.2 35.8
US
Paychex Inc
NASDAQ:PAYX
50.3B USD 9.4 29.5 21 22.7
NL
Adyen NV
AEX:ADYEN
44.8B EUR 21.9 54.2 43 48.4
US
Fidelity National Information Services Inc
NYSE:FIS
44.2B USD 4.4 31.1 12.4 32
ES
Amadeus IT Group SA
MAD:AMS
29.6B EUR 5 23.4 18.3 18.3
P/E Multiple
Earnings Growth P/E to Growth
US
F
Flywire Corp
NASDAQ:FLYW
Average P/E: 43.2
127.2
N/A N/A
US
Visa Inc
NYSE:V
32.2
49%
0.7
US
Mastercard Inc
NYSE:MA
39.5
60%
0.7
US
Automatic Data Processing Inc
NASDAQ:ADP
31.2
29%
1.1
US
F
Fiserv Inc
NYSE:FI
38.3
127%
0.3
US
PayPal Holdings Inc
NASDAQ:PYPL
19.9
31%
0.6
US
Block Inc
NYSE:SQ
49
36 144%
0
US
Paychex Inc
NASDAQ:PAYX
29.5
22%
1.4
NL
Adyen NV
AEX:ADYEN
54.2
112%
0.5
US
Fidelity National Information Services Inc
NYSE:FIS
31.1
N/A N/A
ES
Amadeus IT Group SA
MAD:AMS
23.4
47%
0.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
F
Flywire Corp
NASDAQ:FLYW
Average EV/EBITDA: 53.1
357
N/A N/A
US
Visa Inc
NYSE:V
25.3
37%
0.7
US
Mastercard Inc
NYSE:MA
29.4
48%
0.6
US
Automatic Data Processing Inc
NASDAQ:ADP
21.2
22%
0.9
US
F
Fiserv Inc
NYSE:FI
15.8
42%
0.4
US
PayPal Holdings Inc
NASDAQ:PYPL
12.8
27%
0.5
US
Block Inc
NYSE:SQ
28.2
494%
0.1
US
Paychex Inc
NASDAQ:PAYX
21
22%
1
NL
Adyen NV
AEX:ADYEN
43
127%
0.3
US
Fidelity National Information Services Inc
NYSE:FIS
12.4
10%
1.3
ES
Amadeus IT Group SA
MAD:AMS
18.3
34%
0.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
F
Flywire Corp
NASDAQ:FLYW
Average EV/EBIT: 27.8
Negative Multiple: -161.2 		N/A N/A
US
Visa Inc
NYSE:V
26.4
38%
0.7
US
Mastercard Inc
NYSE:MA
31
49%
0.6
US
Automatic Data Processing Inc
NASDAQ:ADP
23.5
24%
1
US
F
Fiserv Inc
NYSE:FI
24.5
97%
0.3
US
PayPal Holdings Inc
NASDAQ:PYPL
15.2
32%
0.5
US
Block Inc
NYSE:SQ
35.8
663%
0.1
US
Paychex Inc
NASDAQ:PAYX
22.7
23%
1
NL
Adyen NV
AEX:ADYEN
48.4
133%
0.4
US
Fidelity National Information Services Inc
NYSE:FIS
32
120%
0.3
ES
Amadeus IT Group SA
MAD:AMS
18.3
47%
0.4

See Also

Summary
FLYW intrinsic value, competitors valuation, and company profile.
DCF Valuation
FLYW stock valuation using Discount Cash Flow valuation method.
Relative Valuation
FLYW stock valuation using valuation multiples.
Wall Street Estimates
FLYW price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
FLYW stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 209,700+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.