Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
United States
/
Diversified Financials
/
Flywire
FLYW
Flywire
Rising Compliance Fees And Blockchain Threats Will Squeeze Margins
AN
AnalystLowTarget
Not Invested
Consensus Narrative from 10 Analysts
Published
21 Jul 25
Updated
10 Aug 25
0
Set Fair Value
0
votes
Share
AnalystLowTarget
's Fair Value
US$12.00
1.8% undervalued
intrinsic discount
10 Aug
US$11.79
Loading
1Y
-31.8%
7D
14.1%
Author's Valuation
US$12.0
1.8% undervalued
intrinsic discount
AnalystLowTarget Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
AnalystLowTarget Fair Value
US$12.0
1.8% undervalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
-35m
773m
2019
2021
2023
2025
2027
2028
Revenue US$773.5m
Earnings US$51.8m
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
14.04%
Diversified Financial revenue growth rate
0.29%
Other Inputs & Calculation
Risk Level (Discount Rate)
Our default considers factors like the company's size, volatility, profitablity and country of operation.
Risk Level (Discount Rate)
%
0
Decrease
Increase
Current discount rate
7.54%
Calculation
US$51.83m
Earnings '28
x
32.57x
PE Ratio '28
=
US$1.69b
Market Cap '28
US$1.69b
Market Cap '28
/
113.86m
No. shares '28
=
US$14.82
Share Price '28
US$14.82
Share Price '28
Discounted to 2025 @ 7.57% p.a.
=
US$11.91
Fair Value '25