Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
United States
/
Diversified Financials
/
Flywire
FLYW
Flywire
Digital Payments And Cross-Border Education Will Open Global Markets
AN
AnalystHighTarget
Not Invested
Consensus Narrative from 10 Analysts
Published
20 Jul 25
Updated
08 Aug 25
0
Set Fair Value
0
votes
Share
AnalystHighTarget
's Fair Value
US$18.00
34.5% undervalued
intrinsic discount
08 Aug
US$11.79
Loading
1Y
-31.8%
7D
14.1%
Author's Valuation
US$18.0
34.5% undervalued
intrinsic discount
AnalystHighTarget Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
AnalystHighTarget Fair Value
US$18.0
34.5% undervalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
-35m
877m
2019
2021
2023
2025
2027
2028
Revenue US$876.6m
Earnings US$159.4m
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$159.43m
Earnings '28
x
15.88x
PE Ratio '28
=
US$2.53b
Market Cap '28
US$2.53b
Market Cap '28
/
113.50m
No. shares '28
=
US$22.31
Share Price '28
US$22.31
Share Price '28
Discounted to 2025 @ 7.57% p.a.
=
US$17.92
Fair Value '25