|
Market Closed -
Nasdaq
00:00:00 05/09/2026 +04
|
5-day change | 1st Jan Change | ||
| 18.55 USD | -0.80% |
|
-1.28% | +31.00% |
| 08-31 | RBC Raises Price Target on Flywire to $25 From $20, Keeps Outperform Rating | MT |
| 08-19 | Travelling The Fairways International Ltd Selects Flywire Corporation As Exclusive Payments Partner | CI |
Company Valuation: Flywire Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 3,984 | 2,667 | 2,811 | 2,565 | 1,729 | 2,257 | - | - |
| Change | - | -33.05% | 5.38% | -8.73% | -32.59% | 30.51% | - | - |
| Enterprise Value (EV) 1 | 3,625 | 2,316 | 2,156 | 2,070 | 1,374 | 1,933 | 1,817 | 1,578 |
| Change | - | -36.1% | -6.91% | -3.98% | -33.62% | 40.67% | -6.01% | -13.15% |
| P/E | -97.6x | -68x | -331x | 1,031x | 129x | 44.7x | 26.6x | 19.3x |
| PBR | 8.4x | 5.48x | 3.68x | 3.14x | 2.07x | 2.68x | 2.29x | 1.97x |
| PEG | - | 8.84x | 4.1x | -8x | 0x | 0x | 0.4x | 0.5x |
| Capitalization / Revenue | 22x | 9.99x | 7.37x | 5.41x | 2.87x | 2.96x | 2.57x | 2.22x |
| EV / Revenue | 20x | 8.67x | 5.65x | 4.37x | 2.28x | 2.54x | 2.07x | 1.55x |
| EV / EBITDA | 160x | 155x | 51.3x | 26.6x | 11.4x | 11.1x | 8.3x | 5.86x |
| EV / EBIT | -273x | -76.6x | -100x | -285x | 122x | 29.3x | 16.3x | 9.79x |
| EV / FCF | 347x | -1,047x | 27.1x | 24.3x | 15.2x | 14.8x | 11.4x | 8.42x |
| FCF Yield | 0.29% | -0.1% | 3.69% | 4.12% | 6.57% | 6.74% | 8.8% | 11.9% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -0.39 | -0.36 | -0.07 | 0.02 | 0.11 | 0.4148 | 0.6985 | 0.9609 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 181.1 | 267.1 | 381.5 | 474.2 | 603.1 | 761.5 | 879.1 | 1,017 |
| EBITDA 1 | 22.7 | 14.9 | 42 | 77.9 | 120.6 | 174.5 | 219 | 269.4 |
| EBIT 1 | -13.26 | -30.22 | -21.52 | -7.255 | 11.3 | 65.98 | 111.5 | 161.3 |
| Net income 1 | -27.96 | -39.35 | -8.566 | 2.9 | 13.5 | 52.16 | 87.56 | 119.8 |
| Net Debt 1 | -359.4 | -351.2 | -654.6 | -495.2 | -355 | -323.6 | -439.9 | -678.8 |
| Reference price 2 | 38.06 | 24.47 | 23.15 | 20.62 | 14.16 | 18.55 | 18.55 | 18.55 |
| Nbr of stocks (in thousands) | 104,681 | 108,999 | 121,413 | 124,417 | 122,127 | 121,668 | - | - |
| Announcement Date | 02/03/22 | 28/02/23 | 27/02/24 | 25/02/25 | 24/02/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 44.72x | 2.54x | 11.08x | -.--% | 2.26B | |
| 29.94x | 15.25x | 21.68x | 0.72% | 688B | |
| 50.29x | 1.86x | 10.45x | -.--% | 50.03B | |
| 10.81x | 1.44x | 7.4x | 1.02% | 47.02B | |
| 11.22x | 2.75x | 6.62x | -.--% | 28.18B | |
| 20.88x | 6.33x | 12.07x | -.--% | 27.34B | |
| -22.12x | 3.42x | 7.29x | 1.1% | 24.49B | |
| 21.65x | 6.76x | 20.87x | -.--% | 11.54B | |
| 88.55x | 8.67x | 79.03x | -.--% | 11.25B | |
| 16.53x | 2.79x | 6.59x | 4.64% | 8.17B | |
| Average | 27.25x | 5.18x | 18.31x | 0.75% | 89.88B | |
| Weighted average by Cap. | 28.33x | 12.46x | 19.69x | 0.68% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- FLYW Stock
- Valuation Flywire Corporation
Select your edition
All financial news and data tailored to specific country editions
