Flywire Valuation
Is FLYW undervalued compared to its fair value, analyst forecasts and its price relative to the market?
Valuation Score
0/6Valuation Score 0/6
Below Fair Value
Significantly Below Fair Value
Price-To-Earnings vs Peers
Price-To-Earnings vs Industry
Price-To-Earnings vs Fair Ratio
Analyst Forecast
Share Price vs Fair Value
What is the Fair Price of FLYW when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.
Below Fair Value: Insufficient data to calculate FLYW's fair value for valuation analysis.
Significantly Below Fair Value: Insufficient data to calculate FLYW's fair value for valuation analysis.
Key Valuation Metric
Which metric is best to use when looking at relative valuation for FLYW?
Key metric: As FLYW is profitable we use its Price-To-Earnings Ratio for relative valuation analysis.
| What is FLYW's PE Ratio? | |
|---|---|
| PE Ratio | 142x |
| Earnings | US$20.09m |
| Market Cap | US$2.78b |
| Key Statistics | |
|---|---|
| Enterprise Value/Revenue | 4.4x |
| Enterprise Value/EBITDA | 1746.8x |
| PEG Ratio | 2.5x |
Price to Earnings Ratio vs Peers
How does FLYW's PE Ratio compare to its peers?
| Company | Forward PE | Estimated Growth | Market Cap |
|---|---|---|---|
| Peer Average | 17.5x | ||
STNE StoneCo | 7.6x | 14.9% | US$2.8b |
DLO DLocal | 25.7x | 27.2% | US$3.0b |
PAYO Payoneer Global | 29.8x | 9.9% | US$3.9b |
PAGS PagSeguro Digital | 6.8x | 10.2% | US$2.4b |
FLYW Flywire | 138.5x | 56.8% | US$2.8b |
Price-To-Earnings vs Peers: FLYW is expensive based on its Price-To-Earnings Ratio (142x) compared to the peer average (17.5x).
Price to Earnings Ratio vs Industry
How does FLYW's PE Ratio compare vs other companies in the US Diversified Financial Industry?
Price-To-Earnings vs Industry: FLYW is expensive based on its Price-To-Earnings Ratio (142x) compared to the US Diversified Financial industry average (17.7x).
Price to Earnings Ratio vs Fair Ratio
What is FLYW's PE Ratio compared to its Fair PE Ratio? This is the expected PE Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.
| Fair Ratio | |
|---|---|
| Current PE Ratio | 142x |
| Fair PE Ratio | 32.1x |
Price-To-Earnings vs Fair Ratio: FLYW is expensive based on its Price-To-Earnings Ratio (142x) compared to the estimated Fair Price-To-Earnings Ratio (32.1x).
Analyst Price Targets
What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?
| Date | Share Price | Average 1Y Price Target | Dispersion | High | Low | 1Y Actual price | Analysts |
|---|---|---|---|---|---|---|---|
| Current | US$22.93 | US$23.88 +4.1% | 12.3% | US$30.00 | US$18.00 | n/a | 17 |
| Nov ’25 | US$17.44 | US$22.82 +30.9% | 13.5% | US$30.00 | US$18.00 | n/a | 17 |
| Oct ’25 | US$15.94 | US$22.50 +41.1% | 10.8% | US$26.00 | US$18.00 | n/a | 16 |
| Sep ’25 | US$18.11 | US$22.50 +24.2% | 10.8% | US$26.00 | US$18.00 | n/a | 16 |
| Aug ’25 | US$17.33 | US$26.53 +53.1% | 16.0% | US$34.00 | US$18.00 | n/a | 17 |
| Jul ’25 | US$15.63 | US$27.00 +72.7% | 16.5% | US$34.00 | US$18.00 | n/a | 17 |
| Jun ’25 | US$17.15 | US$27.00 +57.4% | 16.5% | US$34.00 | US$18.00 | n/a | 17 |
| May ’25 | US$20.40 | US$34.88 +71.0% | 11.2% | US$46.00 | US$30.00 | n/a | 16 |
| Apr ’25 | US$23.64 | US$35.38 +49.6% | 10.3% | US$46.00 | US$30.00 | n/a | 16 |
| Mar ’25 | US$28.25 | US$35.29 +24.9% | 10.5% | US$46.00 | US$30.00 | n/a | 17 |
| Feb ’25 | US$21.90 | US$31.31 +43.0% | 10.9% | US$38.00 | US$25.00 | n/a | 16 |
| Jan ’25 | US$23.15 | US$33.53 +44.9% | 10.9% | US$41.00 | US$27.00 | n/a | 15 |
| Dec ’24 | US$25.05 | US$33.53 +33.9% | 10.9% | US$41.00 | US$27.00 | n/a | 15 |
| Nov ’24 | US$27.08 | US$37.93 +40.1% | 8.8% | US$44.00 | US$32.00 | US$17.44 | 15 |
| Oct ’24 | US$31.89 | US$38.75 +21.5% | 8.6% | US$44.00 | US$32.00 | US$15.94 | 12 |
| Sep ’24 | US$34.30 | US$38.91 +13.4% | 8.9% | US$44.00 | US$32.00 | US$18.11 | 11 |
| Aug ’24 | US$35.05 | US$35.91 +2.5% | 8.9% | US$40.00 | US$28.00 | US$17.33 | 11 |
| Jul ’24 | US$31.04 | US$35.00 +12.8% | 7.3% | US$38.00 | US$28.00 | US$15.63 | 11 |
| Jun ’24 | US$30.66 | US$35.09 +14.5% | 7.6% | US$39.00 | US$28.00 | US$17.15 | 11 |
| May ’24 | US$28.40 | US$32.82 +15.6% | 7.9% | US$36.00 | US$26.00 | US$20.40 | 11 |
| Apr ’24 | US$29.36 | US$32.67 +11.3% | 8.1% | US$36.00 | US$26.00 | US$23.64 | 12 |
| Mar ’24 | US$25.74 | US$32.31 +25.5% | 8.3% | US$36.00 | US$26.00 | US$28.25 | 13 |
| Feb ’24 | US$28.28 | US$31.23 +10.4% | 9.7% | US$35.00 | US$26.00 | US$21.90 | 13 |
| Jan ’24 | US$24.47 | US$28.75 +17.5% | 13.2% | US$35.00 | US$24.00 | US$23.15 | 12 |
| Dec ’23 | US$21.69 | US$28.75 +32.5% | 13.2% | US$35.00 | US$24.00 | US$25.05 | 12 |
| Nov ’23 | US$21.24 | US$31.00 +46.0% | 8.9% | US$36.00 | US$25.00 | US$27.08 | 12 |
Analyst Forecast: Target price is less than 20% higher than the current share price.
Discover undervalued companies
Federal Home Loan Mortgage
US$10.4b
Operates in the secondary mortgage market in the United States.
FMCC
US$2.92
7D
0%
1Y
358.8%
ORIX
JP¥3.8t
Provides diversified financial services in Japan, the United States, Asia, Europe, Australasia, and the Middle East.
IX
JP¥106.82
7D
-0.9%
1Y
17.5%
FinVolution Group
US$1.6b
Operates in the online consumer finance industry.
FINV
US$6.30
7D
6.1%
1Y
38.8%