Last Update07 Aug 25Fair value Increased 5.64%
Flywire’s consensus price target was revised up from $13.77 to $14.55, primarily reflecting a modest improvement in net profit margin despite a higher discount rate.
What's in the News
- The company completed repurchasing 6.5 million shares (5.25% of outstanding) for $98 million under the buyback announced August.
- Provided Q3 and full-year 2025 guidance: FX-neutral revenue less ancillary services growth of 13%-21% (Q3) and 17%-23% (full year) year-on-year, with Sertifi contributing $9-$12 million (Q3) and $35-$40 million (full year).
- Class action lawsuit filed alleging Flywire overstated revenue growth and understated the impact of permit- and visa-related restrictions.
- Added to multiple Russell value and small-cap indices, including Russell 2000 Value, 2500 Value, 3000 Value, and Small Cap Comp Value.
- Accepted into Virtuoso's portfolio, expanding access to a network of luxury travel advisors and high-end clientele.
Valuation Changes
Summary of Valuation Changes for Flywire
- The Consensus Analyst Price Target has risen from $13.77 to $14.55.
- The Discount Rate for Flywire has risen from 7.15% to 7.59%.
- The Net Profit Margin for Flywire has risen slightly from 12.54% to 13.00%.
Key Takeaways
- Growth in non-traditional international markets and client onboarding in new segments is diversifying revenue and expanding Flywire's total addressable market.
- Investments in technology, automation, and product innovation are improving platform efficiency and enabling premium pricing, supporting continued margin and earnings growth.
- Regulatory challenges, margin erosion, intensified competition, macroeconomic uncertainties, and concentrated client exposure threaten Flywire's revenue stability and long-term earnings growth.
Catalysts
About Flywire- Operates as a payments enablement and software company in the United States and internationally.
- Flywire is experiencing robust growth outside traditional markets, with international education revenues in regions like Singapore, Spain, France, Mexico, and Japan outpacing company averages; ongoing global expansion efforts and market share gains are expected to drive long-term revenue growth and diversify dependency on the mature Big 4 education markets.
- Accelerated digital payments adoption-especially in core Millennial and Gen Z segments-combined with Flywire's success in onboarding nearly 200 new clients across multiple verticals (including rapid scaling in underpenetrated geographies and segments like luxury travel and B2B), provides a sustained catalyst for total addressable market (TAM) expansion and revenue acceleration.
- Ongoing investment in proprietary technology, AI-driven automation, and integration capabilities is yielding significant platform efficiencies (e.g., 25% operational cost improvements, 90% automated payment matching, and 40% automated customer service), underpinning Flywire's ability to maintain or increase net margins and deliver stronger earnings leverage as scale increases.
- Product innovation, such as expanded student financial services (SFS) offerings and new partnerships (e.g., Sertifi acquisition and stablecoin payment corridors), positions Flywire to command premium pricing, upsell existing clients, and secure high-visibility, recurring software/platform revenues, positively impacting long-term revenue predictability and gross profit.
- Increased regulatory emphasis on financial transparency and modernization continues to drive institutional adoption of compliant cross-border payment solutions, creating a structural tailwind for Flywire's global expansion and supporting lasting revenue growth across education, healthcare, and travel sectors.
Flywire Future Earnings and Revenue Growth
Assumptions
How have these above catalysts been quantified?- Analysts are assuming Flywire's revenue will grow by 14.7% annually over the next 3 years.
- Analysts assume that profit margins will increase from 1.3% today to 13.0% in 3 years time.
- Analysts expect earnings to reach $105.9 million (and earnings per share of $0.55) by about August 2028, up from $6.8 million today. However, there is some disagreement amongst the analysts with the more bearish ones expecting earnings as low as $36.3 million.
- In order for the above numbers to justify the analysts price target, the company would need to trade at a PE ratio of 19.3x on those 2028 earnings, down from 220.8x today. This future PE is greater than the current PE for the US Diversified Financial industry at 17.4x.
- Analysts expect the number of shares outstanding to decline by 2.46% per year for the next 3 years.
- To value all of this in today's terms, we will use a discount rate of 7.57%, as per the Simply Wall St company report.
Flywire Future Earnings Per Share Growth
Risks
What could happen that would invalidate this narrative?- Increasing regulatory scrutiny, visa restrictions, and policy changes in key international education markets (like the U.S., Australia, and Canada) are creating sustained headwinds, leading to flat or declining revenue projections in core education segments and impacting Flywire's overall top-line growth outlook.
- Persistent margin pressure is evident as faster-growing verticals such as travel and B2B carry lower gross margins than legacy education business, with continued FX volatility and business mix shifts driving further downward pressure on overall net margins and bottom-line profitability.
- Growing macroeconomic and geopolitical uncertainties, notably in regions like Canada, Australia, and APAC, risk dampening cross-border payment volumes and customer demand, causing potential volatility in earnings and heightened revenue unpredictability.
- Intensifying competition from both fintech startups and established incumbents, as well as the increasing adoption of embedded finance and alternative payment solutions (including stablecoins and digital currencies), could erode Flywire's transaction-based revenues and diminish its long-term earnings potential.
- High client concentration in the education and healthcare verticals, coupled with the slow pace of revenue diversification into new geographies and sectors, leaves Flywire vulnerable to sector-specific downturns or regulatory shocks, potentially destabilizing revenue streams and limiting future earnings growth.
Valuation
How have all the factors above been brought together to estimate a fair value?- The analysts have a consensus price target of $14.55 for Flywire based on their expectations of its future earnings growth, profit margins and other risk factors. However, there is a degree of disagreement amongst analysts, with the most bullish reporting a price target of $18.0, and the most bearish reporting a price target of just $12.0.
- In order for you to agree with the analyst's consensus, you'd need to believe that by 2028, revenues will be $815.0 million, earnings will come to $105.9 million, and it would be trading on a PE ratio of 19.3x, assuming you use a discount rate of 7.6%.
- Given the current share price of $12.33, the analyst price target of $14.55 is 15.3% higher.
- We always encourage you to reach your own conclusions though. So sense check these analyst numbers against your own assumptions and expectations based on your understanding of the business and what you believe is probable.
How well do narratives help inform your perspective?
Disclaimer
AnalystConsensusTarget is a tool utilizing a Large Language Model (LLM) that ingests data on consensus price targets, forecasted revenue and earnings figures, as well as the transcripts of earnings calls to produce qualitative analysis. The narratives produced by AnalystConsensusTarget are general in nature and are based solely on analyst data and publicly-available material published by the respective companies. These scenarios are not indicative of the company's future performance and are exploratory in nature. Simply Wall St has no position in the company(s) mentioned. Simply Wall St may provide the securities issuer or related entities with website advertising services for a fee, on an arm's length basis. These relationships have no impact on the way we conduct our business, the content we host, or how our content is served to users. The price targets and estimates used are consensus data, and do not constitute a recommendation to buy or sell any stock, and they do not take account of your objectives, or your financial situation. Note that AnalystConsensusTarget's analysis may not factor in the latest price-sensitive company announcements or qualitative material.