Valuation Flywire Corporation

Stocks

Market Closed - Nasdaq 16:00:00 2026-08-12 EDT			5-day change	1st Jan Change
17.46 ^USD	-0.06%		-6.38%	+23.31%

08-12	Flywire, Trustly Expand Partnership to Support Open Banking Payments in US, Canada	MT
08-12	Flywire Corporation and Trustly Expand Partnership to Deliver Open Banking Payments Across the U.S. and Canada	CI

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	2,124	-	-
Change	-	-33.05%	5.38%	-8.73%	-32.59%	22.84%	-	-
Enterprise Value (EV) ¹	3,625	2,316	2,156	2,070	1,374	1,801	1,684	1,445
Change	-	-36.1%	-6.91%	-3.98%	-33.62%	31.02%	-6.46%	-14.18%
P/E	-97.6x	-68x	-331x	1,031x	129x	42.8x	25.9x	18.4x
PBR	8.4x	5.48x	3.68x	3.14x	2.07x	2.52x	2.15x	1.86x
PEG	-	8.84x	4.1x	-8x	0x	0x	0.4x	0.5x
Capitalization / Revenue	22x	9.99x	7.37x	5.41x	2.87x	2.79x	2.43x	2.1x
EV / Revenue	20x	8.67x	5.65x	4.37x	2.28x	2.36x	1.92x	1.43x
EV / EBITDA	160x	155x	51.3x	26.6x	11.4x	10.4x	7.74x	5.4x
EV / EBIT	-273x	-76.6x	-100x	-285x	122x	27.2x	15.3x	8.8x
EV / FCF	347x	-1,047x	27.1x	24.3x	15.2x	13.8x	10.5x	7.71x
FCF Yield	0.29%	-0.1%	3.69%	4.12%	6.57%	7.24%	9.49%	13%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-0.39	-0.36	-0.07	0.02	0.11	0.4075	0.674	0.9471
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	181.1	267.1	381.5	474.2	603.1	762.5	875.3	1,011
EBITDA ¹	22.7	14.9	42	77.9	120.6	173.9	217.6	267.7
EBIT ¹	-13.26	-30.22	-21.52	-7.255	11.3	66.24	109.8	164.3
Net income ¹	-27.96	-39.35	-8.566	2.9	13.5	51.54	85.06	119.2
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	17.46	17.46	17.46
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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
FLYWIRE CORPORATION	42.84x	2.36x	10.35x	-.--%	2.12B
VISA, INC.	28.69x	14.63x	20.79x	0.75%	660B
PAYPAL HOLDINGS, INC.	11.74x	1.54x	7.94x	0.95%	50.64B
BLOCK, INC.	43.36x	1.75x	9.84x	-.--%	47.03B
FISERV, INC.	10.37x	2.71x	6.53x	-.--%	27.42B
CORPAY, INC.	20.53x	6.25x	11.99x	-.--%	26.9B
GLOBAL PAYMENTS INC.	-23.66x	3.38x	7.2x	1.15%	23.43B
ONE97 COMMUNICATIONS LIMITED	172.49x	10.69x	164.02x	-.--%	10.81B
PAYPAY CORPORATION	19.34x	6.36x	19.62x	-.--%	10.11B
EDENRED SE	15.07x	2.58x	6.11x	5.1%	7.38B
Average	34.08x	5.23x	26.44x	0.8%	86.56B
Weighted average by Cap.	27.85x	11.94x	19.97x	0.7%