|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 15.89 USD | -1.46% |
|
-12.36% | +12.22% |
| 07-20 | Flywire Insider Sold Shares Worth $2,314,024, According to a Recent SEC Filing | MT |
| 06-28 | Flywire Corporation(NasdaqGS:FLYW) added to Russell 2000 Value-Defensive Index | 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 | 1,931 | - | - |
| Change | - | -33.05% | 5.38% | -8.73% | -32.59% | 11.68% | - | - |
| Enterprise Value (EV) 1 | 3,625 | 2,316 | 2,156 | 2,070 | 1,374 | 1,575 | 1,395 | 1,212 |
| Change | - | -36.1% | -6.91% | -3.98% | -33.62% | 14.6% | -11.45% | -13.07% |
| P/E | -97.6x | -68x | -331x | 1,031x | 129x | 36.8x | 24.6x | 19.6x |
| PBR | 8.4x | 5.48x | 3.68x | 3.14x | 2.07x | 2.12x | 1.81x | 1.57x |
| PEG | - | 8.84x | 4.1x | -8x | 0x | 0x | 0.5x | 0.8x |
| Capitalization / Revenue | 22x | 9.99x | 7.37x | 5.41x | 2.87x | 2.59x | 2.24x | 1.94x |
| EV / Revenue | 20x | 8.67x | 5.65x | 4.37x | 2.28x | 2.11x | 1.62x | 1.22x |
| EV / EBITDA | 160x | 155x | 51.3x | 26.6x | 11.4x | 9.28x | 6.59x | 4.7x |
| EV / EBIT | -273x | -76.6x | -100x | -285x | 122x | 26.6x | 14.1x | 7.98x |
| EV / FCF | 347x | -1,047x | 27.1x | 24.3x | 15.2x | 12.7x | 8.82x | 6.65x |
| FCF Yield | 0.29% | -0.1% | 3.69% | 4.12% | 6.57% | 7.89% | 11.3% | 15% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -0.39 | -0.36 | -0.07 | 0.02 | 0.11 | 0.4318 | 0.6471 | 0.8118 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 181.1 | 267.1 | 381.5 | 474.2 | 603.1 | 746.4 | 860.9 | 994.3 |
| EBITDA 1 | 22.7 | 14.9 | 42 | 77.9 | 120.6 | 169.6 | 211.7 | 258.2 |
| EBIT 1 | -13.26 | -30.22 | -21.52 | -7.255 | 11.3 | 59.22 | 99.04 | 151.9 |
| Net income 1 | -27.96 | -39.35 | -8.566 | 2.9 | 13.5 | 54.18 | 82.97 | 108.4 |
| Net Debt 1 | -359.4 | -351.2 | -654.6 | -495.2 | -355 | -356.3 | -536.6 | -718.9 |
| Reference price 2 | 38.06 | 24.47 | 23.15 | 20.62 | 14.16 | 15.89 | 15.89 | 15.89 |
| Nbr of stocks (in thousands) | 104,681 | 108,999 | 121,413 | 124,417 | 122,127 | 121,545 | - | - |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 36.8x | 2.11x | 9.28x | -.--% | 1.93B | |
| 27.87x | 14.9x | 21.17x | 0.76% | 670B | |
| 11.07x | 1.51x | 7.68x | 0.96% | 49.53B | |
| 33.95x | 1.65x | 9.45x | -.--% | 46.35B | |
| 8.92x | 2.6x | 6.01x | -.--% | 27.21B | |
| 17.4x | 5.55x | 10.55x | -.--% | 24.22B | |
| -66.26x | 3.18x | 6.77x | 1.27% | 22.14B | |
| 21.59x | 6.66x | 21.85x | -.--% | 10.5B | |
| 137.48x | 8.22x | 126.04x | -.--% | 8.53B | |
| 14.06x | 2.48x | 5.88x | 5.34% | 6.94B | |
| Average | 24.29x | 4.89x | 22.47x | 0.83% | 86.75B | |
| Weighted average by Cap. | 24.86x | 12.19x | 19.52x | 0.72% |
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
