Flywire Corporation

NasdaqGS:FLYW Stock Report

Market Cap: US$2.5b

Flywire Valuation

Is FLYW undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

1/6

Valuation Score 1/6

  • 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.

The above table shows the Price to Earnings ratio for FLYW. This is calculated by dividing FLYW's market cap by their current earnings.
What is FLYW's PE Ratio?
PE Ratio124.7x
EarningsUS$20.09m
Market CapUS$2.52b

Price to Earnings Ratio vs Peers

How does FLYW's PE Ratio compare to its peers?

The above table shows the PE ratio for FLYW vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
CompanyForward PEEstimated GrowthMarket Cap
Peer Average16.8x
STNE StoneCo
7x13.2%US$2.4b
PAYO Payoneer Global
27.5x10.9%US$3.6b
DLO DLocal
26.8x27.8%US$3.3b
PAGS PagSeguro Digital
6x9.0%US$2.0b
FLYW Flywire
124.7x56.1%US$2.5b

Price-To-Earnings vs Peers: FLYW is expensive based on its Price-To-Earnings Ratio (124.7x) compared to the peer average (16.8x).

Price to Earnings Ratio vs Industry

How does FLYW's PE Ratio compare vs other companies in the US Diversified Financial Industry?

3 CompaniesPrice / EarningsEstimated GrowthMarket Cap
FOA Finance of America Companies
1.6x-136.3%US$624.50m
PMIR PMI Group
0.09xn/aUS$518.61k
ACGX Alliance Creative Group
1.6xn/aUS$263.44k
No more companies available in this PE range
FLYW 124.7xIndustry Avg. 17.7xNo. of Companies12PE01224364860+
3 CompaniesEstimated GrowthMarket Cap
No more companies

Price-To-Earnings vs Industry: FLYW is expensive based on its Price-To-Earnings Ratio (124.7x) compared to the US Diversified Financial industry average (17.6x).

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.

FLYW PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio124.7x
Fair PE Ratio31.4x

Price-To-Earnings vs Fair Ratio: FLYW is expensive based on its Price-To-Earnings Ratio (124.7x) compared to the estimated Fair Price-To-Earnings Ratio (31.3x).

Analyst Price Targets

What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?

The above table shows the analyst FLYW forecast and predictions for the stock price in 12 month’s time.
DateShare PriceAverage 1Y Price TargetDispersionHighLow1Y Actual priceAnalysts
CurrentUS$20.13
US$24.47
+21.6%
12.4%US$30.00US$18.00n/a17
Dec ’25US$22.71
US$24.00
+5.7%
12.5%US$30.00US$18.00n/a17
Nov ’25US$17.44
US$22.82
+30.9%
13.5%US$30.00US$18.00n/a17
Oct ’25US$15.94
US$22.50
+41.1%
10.8%US$26.00US$18.00n/a16
Sep ’25US$18.11
US$22.50
+24.2%
10.8%US$26.00US$18.00n/a16
Aug ’25US$17.33
US$26.53
+53.1%
16.0%US$34.00US$18.00n/a17
Jul ’25US$15.63
US$27.00
+72.7%
16.5%US$34.00US$18.00n/a17
Jun ’25US$17.15
US$27.00
+57.4%
16.5%US$34.00US$18.00n/a17
May ’25US$20.40
US$34.88
+71.0%
11.2%US$46.00US$30.00n/a16
Apr ’25US$23.64
US$35.38
+49.6%
10.3%US$46.00US$30.00n/a16
Mar ’25US$28.25
US$35.29
+24.9%
10.5%US$46.00US$30.00n/a17
Feb ’25US$21.90
US$31.31
+43.0%
10.9%US$38.00US$25.00n/a16
Jan ’25US$23.15
US$33.53
+44.9%
10.9%US$41.00US$27.00n/a15
Dec ’24US$25.05
US$33.53
+33.9%
10.9%US$41.00US$27.00US$22.7115
Nov ’24US$27.08
US$37.93
+40.1%
8.8%US$44.00US$32.00US$17.4415
Oct ’24US$31.89
US$38.75
+21.5%
8.6%US$44.00US$32.00US$15.9412
Sep ’24US$34.30
US$38.91
+13.4%
8.9%US$44.00US$32.00US$18.1111
Aug ’24US$35.05
US$35.91
+2.5%
8.9%US$40.00US$28.00US$17.3311
Jul ’24US$31.04
US$35.00
+12.8%
7.3%US$38.00US$28.00US$15.6311
Jun ’24US$30.66
US$35.09
+14.5%
7.6%US$39.00US$28.00US$17.1511
May ’24US$28.40
US$32.82
+15.6%
7.9%US$36.00US$26.00US$20.4011
Apr ’24US$29.36
US$32.67
+11.3%
8.1%US$36.00US$26.00US$23.6412
Mar ’24US$25.74
US$32.31
+25.5%
8.3%US$36.00US$26.00US$28.2513
Feb ’24US$28.28
US$31.23
+10.4%
9.7%US$35.00US$26.00US$21.9013
Jan ’24US$24.47
US$28.75
+17.5%
13.2%US$35.00US$24.00US$23.1512
Dec ’23US$21.69
US$28.75
+32.5%
13.2%US$35.00US$24.00US$25.0512

Analyst Forecast: Target price is more than 20% higher than the current share price and analysts are within a statistically confident range of agreement.

Discover undervalued companies

7D

1Y

7D

1Y

7D

1Y

Company Analysis and Financial Data Status

DataLast Updated (UTC time)
Company Analysis2024/12/30 23:06
End of Day Share Price 2024/12/30 00:00
Earnings2024/09/30
Annual Earnings2023/12/31

Data Sources

The data used in our company analysis is from S&P Global Market Intelligence LLC. The following data is used in our analysis model to generate this report. Data is normalised which can introduce a delay from the source being available.

PackageDataTimeframeExample US Source *
Company Financials10 years
  • Income statement
  • Cash flow statement
  • Balance sheet
Analyst Consensus Estimates+3 years
  • Forecast financials
  • Analyst price targets
Market Prices30 years
  • Stock prices
  • Dividends, Splits and Actions
Ownership10 years
  • Top shareholders
  • Insider trading
Management10 years
  • Leadership team
  • Board of directors
Key Developments10 years
  • Company announcements

* example for US securities, for non-US equivalent regulatory forms and sources are used.

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more here.

Analysis Model and Snowflake

Details of the analysis model used to generate this report is available on our Github page, we also have guides on how to use our reports and tutorials on Youtube.

Learn about the world class team who designed and built the Simply Wall St analysis model.

Industry and Sector Metrics

Our industry and section metrics are calculated every 6 hours by Simply Wall St, details of our process are available on .

Analyst Sources

Flywire Corporation is covered by 22 analysts. 18 of those analysts submitted the estimates of revenue or earnings used as inputs to our report. Analysts submissions are updated throughout the day.

AnalystInstitution
Jason KupferbergBofA Global Research
Harold GoetschB. Riley Securities, Inc.
Andrew HarteBTIG