|
Market Closed -
Nasdaq
16:00:00 2026-10-19 EDT
|
5-day change | 1st Jan Change | ||
| 18.17 USD | -1.62% |
|
-1.36% | +28.32% |
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 | 2,211 | - | - |
| Change | - | -33.05% | 5.38% | -8.73% | -32.59% | 27.84% | - | - |
| Enterprise Value (EV) 1 | 3,625 | 2,316 | 2,156 | 2,070 | 1,374 | 1,865 | 1,736 | 1,466 |
| Change | - | -36.1% | -6.91% | -3.98% | -33.62% | 35.68% | -6.92% | -15.51% |
| P/E | -97.6x | -68x | -331x | 1,031x | 129x | 44.1x | 26.4x | 19.1x |
| PBR | 8.4x | 5.48x | 3.68x | 3.14x | 2.07x | 2.62x | 2.24x | 1.93x |
| PEG | - | 8.84x | 4.1x | -8x | 0x | 0x | 0.4x | 0.5x |
| Capitalization / Revenue | 22x | 9.99x | 7.37x | 5.41x | 2.87x | 2.91x | 2.52x | 2.19x |
| EV / Revenue | 20x | 8.67x | 5.65x | 4.37x | 2.28x | 2.45x | 1.98x | 1.45x |
| EV / EBITDA | 160x | 155x | 51.3x | 26.6x | 11.4x | 10.7x | 7.96x | 5.48x |
| EV / EBIT | -273x | -76.6x | -100x | -285x | 122x | 28.6x | 15.6x | 9.15x |
| EV / FCF | 347x | -1,047x | 27.1x | 24.3x | 15.2x | 14.7x | 8.71x | 5.5x |
| FCF Yield | 0.29% | -0.1% | 3.69% | 4.12% | 6.57% | 6.82% | 11.5% | 18.2% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -0.39 | -0.36 | -0.07 | 0.02 | 0.11 | 0.4119 | 0.6884 | 0.9512 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 181.1 | 267.1 | 381.5 | 474.2 | 603.1 | 760.8 | 877.7 | 1,010 |
| EBITDA 1 | 22.7 | 14.9 | 42 | 77.9 | 120.6 | 173.9 | 218.2 | 267.5 |
| EBIT 1 | -13.26 | -30.22 | -21.52 | -7.255 | 11.3 | 65.23 | 111.2 | 160.3 |
| Net income 1 | -27.96 | -39.35 | -8.566 | 2.9 | 13.5 | 51.7 | 86.35 | 119.3 |
| Net Debt 1 | -359.4 | -351.2 | -654.6 | -495.2 | -355 | -346 | -475 | -744.3 |
| Reference price 2 | 38.06 | 24.47 | 23.15 | 20.62 | 14.16 | 18.17 | 18.17 | 18.17 |
| Nbr of stocks (in thousands) | 104,681 | 108,999 | 121,413 | 124,417 | 122,127 | 121,668 | - | - |
| Announcement Date | 3/2/22 | 2/28/23 | 2/27/24 | 2/25/25 | 2/24/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 44.85x | 2.5x | 10.93x | -.--% | 2.25B | |
| 32.13x | 16.36x | 23.25x | 0.67% | 739B | |
| 38.77x | 7.05x | 25.02x | 0.93% | 84.85B | |
| 22.33x | 4.42x | 9.73x | 0.76% | 64.09B | |
| 11.14x | 1.48x | 7.61x | 0.99% | 48.5B | |
| 46.36x | 1.75x | 9.77x | -.--% | 47.09B | |
| -78.3x | 17.67x | 42.64x | -.--% | 45.36B | |
| 19.4x | 3.32x | 7.92x | 1.63% | 31.15B | |
| 20.05x | 6.12x | 11.74x | -.--% | 26.25B | |
| 10.06x | 2.6x | 6.3x | -.--% | 25.29B | |
| Average | 16.68x | 6.33x | 15.49x | 0.5% | 111.39B | |
| Weighted average by Cap. | 26.15x | 12.80x | 21.04x | 0.65% |
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
