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

Intrinsic Value

The intrinsic value of one FLYW stock under the Base Case scenario is 20.38 USD. Compared to the current market price of 22.08 USD, Flywire Corp is Overvalued by 8%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

FLYW Intrinsic Value
20.38 USD
Overvaluation 8%
Intrinsic Value
Price
F
Worst Case
Base Case
Best Case

Valuation Backtest
Flywire Corp

Backtest Intrinsic Value
Dive into the past to invest in the future

Uncover deeper insights with the Valuation Backtest. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start backtest now and learn if your stock is truly undervalued or overvalued!

Run Backtest
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
Register to View Results
Register to View Results

To access the results of this valuation backtest, please register an account with us. Registration is quick and gives you instant access to insights on 3 stocks per week for free.

Backtest Unavailable

The backtest for FLYW cannot be conducted due to limitations such as insufficient data or other constraints. Please select a different stock or adjust your settings.

Backtest In Progress...
Backtest In Progress...
How do you feel about FLYW?
Bearish
Neutral
Bullish
Discover Undervalued Stocks
Technology Industry

Fundamental Analysis

Risks & Rewards

 

 

 

 

View All Risks & Rewards
Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

Notes
AI Assistant
AI Assistant
Ask me anything about Flywire Corp

Provide an overview of the primary business activities
of Flywire Corp.

What unique competitive advantages
does Flywire Corp hold over its rivals?

What risks and challenges
does Flywire Corp face in the near future?

Has there been any significant insider trading activity
in Flywire Corp recently?

Summarize the latest earnings call
of Flywire Corp.

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Flywire Corp.

Provide P/S
for Flywire Corp.

Provide P/E
for Flywire Corp.

Provide P/OCF
for Flywire Corp.

Provide P/FCFE
for Flywire Corp.

Provide P/B
for Flywire Corp.

Provide EV/S
for Flywire Corp.

Provide EV/GP
for Flywire Corp.

Provide EV/EBITDA
for Flywire Corp.

Provide EV/EBIT
for Flywire Corp.

Provide EV/OCF
for Flywire Corp.

Provide EV/FCFF
for Flywire Corp.

Provide EV/IC
for Flywire Corp.

Show me price targets
for Flywire Corp made by professional analysts.

What are the Revenue projections
for Flywire Corp?

How accurate were the past Revenue estimates
for Flywire Corp?

What are the Net Income projections
for Flywire Corp?

How accurate were the past Net Income estimates
for Flywire Corp?

What are the EPS projections
for Flywire Corp?

How accurate were the past EPS estimates
for Flywire Corp?

What are the EBIT projections
for Flywire Corp?

How accurate were the past EBIT estimates
for Flywire Corp?

Compare the revenue forecasts
for Flywire Corp with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Flywire Corp and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Flywire Corp against its competitors.

Analyze the profit margins
(gross, operating, and net) of Flywire Corp compared to its peers.

Compare the P/E ratios
of Flywire Corp against its peers.

Discuss the investment returns and shareholder value creation
comparing Flywire Corp with its peers.

Analyze the financial leverage
of Flywire Corp compared to its main competitors.

Show all profitability ratios
for Flywire Corp.

Provide ROE
for Flywire Corp.

Provide ROA
for Flywire Corp.

Provide ROIC
for Flywire Corp.

Provide ROCE
for Flywire Corp.

Provide Gross Margin
for Flywire Corp.

Provide Operating Margin
for Flywire Corp.

Provide Net Margin
for Flywire Corp.

Provide FCF Margin
for Flywire Corp.

Show all solvency ratios
for Flywire Corp.

Provide D/E Ratio
for Flywire Corp.

Provide D/A Ratio
for Flywire Corp.

Provide Interest Coverage Ratio
for Flywire Corp.

Provide Altman Z-Score Ratio
for Flywire Corp.

Provide Quick Ratio
for Flywire Corp.

Provide Current Ratio
for Flywire Corp.

Provide Cash Ratio
for Flywire Corp.

What is the historical Revenue growth
over the last 5 years for Flywire Corp?

What is the historical Net Income growth
over the last 5 years for Flywire Corp?

What is the current Free Cash Flow
of Flywire Corp?

Discuss the annual earnings per share (EPS)
trend over the past five years for Flywire Corp.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Flywire Corp

Current Assets 875.5m
Cash & Short-Term Investments 681.1m
Receivables 169.6m
Other Current Assets 24.8m
Non-Current Assets 364.5m
Long-Term Investments 40.4m
PP&E 17.7m
Intangibles 283.3m
Other Non-Current Assets 23.2m
Current Liabilities 375.3m
Accounts Payable 321.4m
Accrued Liabilities 46.2m
Other Current Liabilities 7.7m
Non-Current Liabilities 21.4m
Other Non-Current Liabilities 21.4m
Efficiency

Earnings Waterfall
Flywire Corp

Revenue
475.1m USD
Cost of Revenue
-172.9m USD
Gross Profit
302.3m USD
Operating Expenses
-313.8m USD
Operating Income
-11.5m USD
Other Expenses
31.6m USD
Net Income
20.1m USD

Free Cash Flow Analysis
Flywire Corp

Last Value
3-Years Average
FCF Margin
Conversion Rate
Earnings Calls

In Q3, Flywire reported a revenue of $151.4 million, up 29.6% year-over-year, aided by significant growth in international education. Adjusted EBITDA reached $42.2 million, reflecting a strong margin improvement of 429 basis points. The company anticipates 2024 revenue between $479 million and $485 million, signifying a growth rate of about 26%. Looking to Q4, revenue guidance is projected between $118 million and $124 million. Despite challenges in Canadian and Australian markets, Flywire continues to expand its client base, adding over 200 new clients across its key verticals, with notable strength in travel and healthcare.

What is Earnings Call?
Fundamental Scores

FLYW Profitability Score
Profitability Due Diligence

Flywire Corp's profitability score is 47/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Exceptional 3-Years Revenue Growth
Exceptional Revenue Growth Forecast
Positive Free Cash Flow
47/100
Profitability
Score

Flywire Corp's profitability score is 47/100. The higher the profitability score, the more profitable the company is.

FLYW Solvency Score
Solvency Due Diligence

Flywire Corp's solvency score is 67/100. The higher the solvency score, the more solvent the company is.

Low D/E
Long-Term Solvency
Short-Term Solvency
High Altman Z-Score
67/100
Solvency
Score

Flywire Corp's solvency score is 67/100. 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 23.4 USD with a low forecast of 18.18 USD and a high forecast of 31.5 USD.

Lowest
Price Target
18.18 USD
18% Downside
Average
Price Target
23.4 USD
6% Upside
Highest
Price Target
31.5 USD
43% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for FLYW?

Click here to dive deeper.

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

Ownership

FLYW Insider Trading
Buy and sell transactions by insiders

Cumulative Transactions Amount
Period Sold Bought Net
3 Months
6 Months
9 Months
12 Months
Why is insider trading important?

FLYW News

Other Videos

Profile

Flywire Corp

Country

United States of America

Industry

Technology

Market Cap

2.8B USD

Dividend Yield

0%

Description

Flywire Corp. engages in the provision of global payment and receivables solutions. The company is headquartered in Boston, Massachusetts and currently employs 665 full-time employees. The company went IPO on 2021-05-26. The firm's payments platform, global payment network and vertical-specific software help its clients get paid and help their customers pay. The firm uses its vertical-specific software and payments technology to embed within the existing accounts receivable (A/R) workflows for its clients across the education, healthcare and travel vertical markets, as well as in key business-to-business (B2B) industries. The company offers integration within its clients’ existing applications (apps) and workflows for payment acceptance and reconciliation. Its integrations supported by its application programming interfaces (APIs) include accounting and enterprise resource planning (ERP) systems, where organizations can optimize the payment experience for their customers while eliminating operational challenges. Its platform supports diverse payment methods in more than 140 currencies across 240 countries and territories.

Contact

MASSACHUSETTS
Boston
141 Tremont Street, Suite 10
+16173294524.0
www.flywire.com

IPO

2021-05-26

Employees

665

Officers

CEO & Director
Mr. Michael Massaro
President & COO
Mr. Robert Orgel
Chief Technology Officer
Mr. David R. King
General Counsel & Chief Compliance Officer
Mr. Peter Butterfield
CFO and Principal Financial & Accounting Officer
Mr. Cosmin Pitigoi
CIO, CISO & Head of Internal Audit
Ms. Barbara Cousins
Show More
Vice President of Financial Planning & Analysis and Investor Relations
Mr. Akil Hollis
Chief Marketing Officer
Ms. Allison MacLeod
Senior Vice President of Business Operations & Corporate Development
Mr. Uday Seth
Chief People Officer
Mr. Gary Cunningham
Show Less

See Also

Discover More
What is the Intrinsic Value of one FLYW stock?

The intrinsic value of one FLYW stock under the Base Case scenario is 20.38 USD.

Is FLYW stock undervalued or overvalued?

Compared to the current market price of 22.08 USD, Flywire Corp is Overvalued by 8%.

Back to Top