image
Technology - Information Technology Services - NASDAQ - US
$ 9.02
-0.879 %
$ 1.1 B
Market Cap
451.0
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one FLYW stock under the worst case scenario is HIDDEN Compared to the current market price of 9.02 USD, Flywire Corporation is HIDDEN

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one FLYW stock under the base case scenario is HIDDEN Compared to the current market price of 9.02 USD, Flywire Corporation is HIDDEN

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one FLYW stock under the best case scenario is HIDDEN Compared to the current market price of 9.02 USD, Flywire Corporation is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart FLYW

image
$24.0$24.0$22.0$22.0$20.0$20.0$18.0$18.0$16.0$16.0$14.0$14.0$12.0$12.0$10.0$10.0$8.0$8.015 Oct15 OctNov '24Nov '2415 Nov15 NovDec '24Dec '2415 Dec15 DecJan '25Jan '2515 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '25
FINANCIALS
492 M REVENUE
22.09%
-7.26 M OPERATING INCOME
66.28%
2.9 M NET INCOME
133.85%
91.5 M OPERATING CASH FLOW
13.45%
-216 M INVESTING CASH FLOW
-456.52%
-37.6 M FINANCING CASH FLOW
-14.29%
118 M REVENUE
-25.04%
-5.78 M OPERATING INCOME
-28.49%
-15.9 M NET INCOME
-40.88%
-41.5 M OPERATING CASH FLOW
-21.69%
-10.2 M INVESTING CASH FLOW
92.88%
-21 M FINANCING CASH FLOW
1.01%
Balance Sheet Flywire Corporation
image
Current Assets 763 M
Cash & Short-Term Investments 611 M
Receivables 129 M
Other Current Assets 22.5 M
Non-Current Assets 360 M
Long-Term Investments 50.1 M
PP&E 17.2 M
Other Non-Current Assets 292 M
54.44 %11.52 %4.47 %26.04 %Total Assets$1.1b
Current Liabilities 290 M
Accounts Payable 15.4 M
Short-Term Debt 1.72 M
Other Current Liabilities 273 M
Non-Current Liabilities 17.9 M
Long-Term Debt 0
Other Non-Current Liabilities 17.9 M
4.99 %88.63 %5.82 %Total Liabilities$307.7m
EFFICIENCY
Earnings Waterfall Flywire Corporation
image
Revenue 492 M
Cost Of Revenue 177 M
Gross Profit 315 M
Operating Expenses 322 M
Operating Income -7.26 M
Other Expenses -10.2 M
Net Income 2.9 M
500m500m450m450m400m400m350m350m300m300m250m250m200m200m150m150m100m100m50m50m00(50m)(50m)492m(177m)315m(322m)(7m)10m3mRevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
63.94% GROSS MARGIN
63.94%
-1.47% OPERATING MARGIN
-1.47%
0.59% NET MARGIN
0.59%
0.36% ROE
0.36%
0.26% ROA
0.26%
-1.36% ROIC
-1.36%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis Flywire Corporation
image
100m100m80m80m60m60m40m40m20m20m00(20m)(20m)202020202021202120222022202320232024202420252025
Net Income 2.9 M
Depreciation & Amortization 17.4 M
Capital Expenditures -924 K
Stock-Based Compensation 64.9 M
Change in Working Capital 16.4 M
Others -2.02 M
Free Cash Flow 90.5 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets Flywire Corporation
image
Wall Street analysts predict an average 1-year price target for FLYW of $23.3 , with forecasts ranging from a low of $18 to a high of $26 .
FLYW Lowest Price Target Wall Street Target
18 USD 99.56%
FLYW Average Price Target Wall Street Target
23.3 USD 158.68%
FLYW Highest Price Target Wall Street Target
26 USD 188.25%
Price
Max Price Target
Min Price Target
Average Price Target
26262424222220201818161614141212101088May '24May '24Jul '24Jul '24Aug '24Aug '24Oct '24Oct '24Nov '24Nov '2420252025Feb '25Feb '25Apr '25Apr '25Jun '25Jun '25Jul '25Jul '25Aug '25Aug '25Oct '25Oct '25Nov '25Nov '2520262026Feb '26Feb '26Apr '26Apr '26
4. DIVIDEND ANALYSIS
5. COMPETITION
slide 2 of 10
6. Ownership
Insider Ownership Flywire Corporation
image
Sold
0-3 MONTHS
55.7 K USD 1
3-6 MONTHS
98.4 K USD 1
6-9 MONTHS
997 K USD 5
9-12 MONTHS
564 K USD 4
Bought
97.2 K USD 1
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
7. News
Flywire Corporation Announcement: If You Have Suffered Losses in Flywire Corporation (NASDAQ: FLYW) You Are Encouraged to Contact The Rosen Law Firm About Your Rights NEW YORK, April 06, 2025 (GLOBE NEWSWIRE) -- WHY: Rosen Law Firm, a global investor rights law firm, announces an investigation of potential securities claims on behalf of shareholders of Flywire Corporation (NASDAQ: FLYW) resulting from allegations that Flywire may have issued materially misleading business information to the investing public. globenewswire.com - 2 weeks ago
INVESTOR ALERT: Pomerantz Law Firm Investigates Claims On Behalf of Investors of Flywire Corporation - FLYW NEW YORK CITY, NY / ACCESS Newswire / April 6, 2025 / Pomerantz LLP is investigating claims on behalf of investors of Flywire Corporation ("Flywire" or the "Company") (NASDAQ:FLYW). Such investors are advised to contact Danielle Peyton at newaction@pomlaw.com or 646-581-9980, ext. accessnewswire.com - 2 weeks ago
ROSEN, LEADING INVESTOR COUNSEL, Encourages Flywire Corporation Investors to Inquire About Securities Class Action Investigation - FLYW NEW YORK, NY / ACCESS Newswire / April 5, 2025 / WHY: New York, N.Y., April 5, 2025. accessnewswire.com - 2 weeks ago
ROSEN, TRUSTED INVESTOR COUNSEL, Encourages Game of Silks NFT Investors to Secure Counsel Before Important Deadline in Securities Class Action NEW YORK, April 04, 2025 (GLOBE NEWSWIRE) -- WHY: Rosen Law Firm, a global investor rights law firm, reminds purchasers of Game of Silks non-fungible tokens (“NFTs”), including Silks Avatar NFTs, Silks Horse NFTs, and Silks Land NFTs, and who were damaged thereby, of the important April 25, 2025 lead plaintiff deadline. globenewswire.com - 2 weeks ago
ROSEN, RECOGNIZED INVESTOR COUNSEL, Encourages Flywire Corporation Investors to Inquire About Securities Class Action Investigation - FLYW NEW YORK CITY, NY / ACCESS Newswire / April 4, 2025 / WHY: New York, N.Y., April 4, 2025. accessnewswire.com - 2 weeks ago
INVESTOR ALERT: Pomerantz Law Firm Investigates Claims On Behalf of Investors of Flywire Corporation - FLYW NEW YORK CITY, NY / ACCESS Newswire / April 4, 2025 / Pomerantz LLP is investigating claims on behalf of investors of Flywire Corporation ("Flywire" or the "Company") (NASDAQ:FLYW). Such investors are advised to contact Danielle Peyton at newaction@pomlaw.com or 646-581-9980, ext. accessnewswire.com - 2 weeks ago
Flywire Corporation Investor News: If You Have Suffered Losses in Flywire Corporation (NASDAQ: FLYW) You Are Encouraged to Contact The Rosen Law Firm About Your Rights NEW YORK, April 03, 2025 (GLOBE NEWSWIRE) -- WHY: New York, N.Y., April 3, 2025. Rosen Law Firm, a global investor rights law firm, announces an investigation of potential securities claims on behalf of shareholders of Flywire Corporation (NASDAQ: FLYW) resulting from allegations that Flywire may have issued materially misleading business information to the investing public. globenewswire.com - 2 weeks ago
ROSEN, A TRUSTED AND LEADING LAW FIRM, Encourages Flywire Corporation Investors to Inquire About Securities Class Action Investigation - FLYW NEW YORK, NY / ACCESS Newswire / April 2, 2025 / Rosen Law Firm: WHY: Rosen Law Firm, a global investor rights law firm, continues to investigate potential securities claims on behalf of shareholders of Flywire Corporation (NASDAQ:FLYW) resulting from allegations that Flywire may have issued materially misleading business information to the investing public. SO WHAT: If you purchased Flywire securities you may be entitled to compensation without payment of any out of pocket fees or costs through a contingency fee arrangement. accessnewswire.com - 2 weeks ago
FLYW Investors Have Opportunity to Lead Flywire Corporation Securities Fraud Lawsuit NEW YORK , April 1, 2025 /PRNewswire/ -- Why: Rosen Law Firm, a global investor rights law firm, continues to investigate potential securities claims on behalf of shareholders of Flywire Corporation (NASDAQ: FLYW) resulting from allegations that Flywire may have issued materially misleading business information to the investing public. So What: If you purchased Flywire securities you may be entitled to compensation without payment of any out of pocket fees or costs through a contingency fee arrangement. prnewswire.com - 2 weeks ago
INVESTOR ALERT: Pomerantz Law Firm Investigates Claims On Behalf of Investors of Flywire Corporation - FLYW NEW YORK, NY / ACCESS Newswire / April 1, 2025 / Pomerantz LLP is investigating claims on behalf of investors of Flywire Corporation ("Flywire" or the "Company") (NASDAQ:FLYW). Such investors are advised to contact Danielle Peyton at newaction@pomlaw.com or 646-581-9980, ext. accessnewswire.com - 2 weeks ago
Flywire Corporation Announcement: If You Have Suffered Losses in Flywire Corporation (NASDAQ: FLYW) You Are Encouraged to Contact The Rosen Law Firm About Your Rights NEW YORK, March 31, 2025 (GLOBE NEWSWIRE) -- WHY: Rosen Law Firm, a global investor rights law firm, announces an investigation of potential securities claims on behalf of shareholders of Flywire Corporation (NASDAQ: FLYW) resulting from allegations that Flywire may have issued materially misleading business information to the investing public. globenewswire.com - 2 weeks ago
INVESTOR ALERT: Pomerantz Law Firm Investigates Claims On Behalf of Investors of Flywire Corporation - FLYW NEW YORK , March 31, 2025 /PRNewswire/ -- Pomerantz LLP is investigating claims on behalf of investors of  Flywire Corporation ("Flywire" or the "Company") (NASDAQ: FLYW). Such investors are advised to contact Danielle Peyton at newaction@pomlaw.com or 646-581-9980, ext. prnewswire.com - 2 weeks ago
8. Profile Summary

Flywire Corporation FLYW

image
COUNTRY US
INDUSTRY Information Technology Services
MARKET CAP $ 1.1 B
Dividend Yield 0.00%
Description Flywire Corporation, together with its subsidiaries, operates as a payment enablement and software company in the United States, Canada, and the United Kingdom, and internationally. Its payment platform and network, and vertical-specific software help clients to get paid and help their customers to pay. The company's platform facilitates payment flows across multiple currencies, payment types, and payment options; and provides direct connections to alternative payment methods, such as Alipay, Boleto, PayPal/Venmo, and Trustly. It serves education, healthcare, travel, and business to business organizations. Flywire Corporation was formerly known as peerTransfer Corporation and changed its name to Flywire Corporation in December 2016. Flywire Corporation was incorporated in 2009 and is headquartered in Boston, Massachusetts.
Contact 141 Tremont Street, Boston, MA, 02111-1293 https://www.flywire.com
IPO Date May 26, 2021
Employees 1250
Officers Mr. David R. King Chief Technology Officer Mr. Cosmin Pitigoi Chief Financial Officer Mr. Michael Massaro Chief Executive Officer & Director Mr. Robert Orgel J.D. President & Chief Operating Officer Ms. Sharon Butler Executive Vice President of Global Education Mr. John Talaga Executive Vice President of Healthcare Mr. Peter Butterfield J.D. General Counsel & Chief Compliance Officer Ms. Barbara Cousins Chief Information Officer, CISO & Head of Internal Audit Mr. Uday Seth Senior Vice President of Business Operations & Corporate Development Ms. Allison MacLeod Chief Marketing Officer