F

Flywire Corp
NASDAQ:FLYW

Watchlist Manager
Flywire Corp
NASDAQ:FLYW
Watchlist
Price: 22.08 USD 1.33% Market Closed
Market Cap: 2.7B USD
Have any thoughts about
Flywire Corp?
Write Note

Relative Value

The Relative Value of one FLYW stock under the Base Case scenario is 28.77 USD. Compared to the current market price of 22.08 USD, Flywire Corp is Undervalued by 23%.

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
28.77 USD
Undervaluation 23%
Relative Value
Price
F
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
81
vs Industry
23
Median 3Y
9.4
Median 5Y
9.8
Industry
2.4
Forward
5.6
vs History
0
vs Industry
Median 3Y
-114.2
Median 5Y
-118.2
Industry
23.1
Forward
-3 717.3
vs History
81
vs Industry
16
Median 3Y
84.4
Median 5Y
85.1
Industry
16.9
vs History
54
vs Industry
18
Median 3Y
36.9
Median 5Y
37.5
Industry
21.5
vs History
79
vs Industry
41
Median 3Y
5.3
Median 5Y
5.5
Industry
2.9
vs History
81
vs Industry
29
Median 3Y
8.1
Median 5Y
8.6
Industry
2.4
Forward
4.2
vs History
81
vs Industry
34
Median 3Y
12.8
Median 5Y
13.7
Industry
4.8
vs History
6
vs Industry
Median 3Y
-238.6
Median 5Y
-241.4
Industry
12.9
Forward
26.7
vs History
vs Industry
Median 3Y
-108
Median 5Y
-112
Industry
16.7
Forward
-10 680.9
vs History
81
vs Industry
20
Median 3Y
77
Median 5Y
77.8
Industry
15.7
vs History
61
vs Industry
20
Median 3Y
33.2
Median 5Y
35.4
Industry
18.7
vs History
79
vs Industry
15
Median 3Y
12.9
Median 5Y
13.1
Industry
2.5

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
2.8B USD 5.8 136.8 398.3 -179.8
US
Visa Inc
NYSE:V
612.6B USD 17.1 31.5 24.6 25.7
US
Mastercard Inc
NYSE:MA
478.3B USD 17.6 38.8 28.8 30.3
US
Fiserv Inc
NYSE:FI
123.3B USD 6.1 40.2 16.5 25.5
US
Automatic Data Processing Inc
NASDAQ:ADP
121.4B USD 6.2 31.6 21.5 23.8
US
PayPal Holdings Inc
NASDAQ:PYPL
84.2B USD 2.7 18.9 12.2 14.5
US
Block Inc
NYSE:SQ
56.4B USD 2.4 50.1 28.7 36.3
US
Paychex Inc
NASDAQ:PAYX
50.9B USD 9.6 30 21.3 23
US
Fidelity National Information Services Inc
NYSE:FIS
47B USD 4.7 33.1 13.1 33.7
NL
Adyen NV
AEX:ADYEN
38.2B EUR 18.7 46.2 35.2 39.6
ES
Amadeus IT Group SA
MAD:AMS
28.6B EUR 4.9 23.4 15.3 18.4

See Also

Discover More
Back to Top