Flywire Corp

FLYW
FLYW logo

Statistics

$20.13Share Price
$19.25 Fair Value green dot
4.57% Price vs Fair Value green dot
$2.6 BMarket Cap
45.2%3yr Avg Revenue Growth
24.1%Projected Sales Growth Next Year
22.2%Free Cash Flow ROIC
check markRising Revenues
check markRecurring Revenues
plus signHigh Switching Costs Moat

Stock Research and Updates

Research Article

Specialized Payments Firm Flywire Is Poised To Rebound green dot

Updates

A Mixed Quarter For Flywire
Buying Flywire green dot

Fair Value Calculation Assumptions

Using a discounted free cash flow model with the following assumptions, the Fair Value estimate for Flywire Corp (FLYW) is $19.25.

14.0%Free Cash Flow Margin
11.8%Discount Rate / Required Rate of Return
22.2%Average Annual Revenue Growth (Years 1-5)
6.8%Average Annual Share Dilution (Years 1-5)
12.2%Average Annual Revenue Growth (Years 6-10)
2.4%Average Annual Share Dilution (Years 6-10)
6.0%Terminal Growth Rate
$15.06Sum of Discounted Free Cash Flows
$4.19Net "Excess" Cash/Debt Per Share
$19.25Fair Value Estimate (rounded)

Recommendation History

Start End Cost Last Return vs. SPY
2024-06-19$15.39$20.1330.80%23.02%

Watch List

S 9.41%
CRWD 73.34%
SEMR -15.86%
SNOW 15.48%
TSM -1.89%

Buy List

GOOG -33.69%
NYAX -61.69%
ASR -31.25%
PAYC -28.54%
HRMY -49.59%
YOU -45.59%
MELI -30.27%
ADBE -30.99%

Hold List

MSFT -21.19%
ODD -23.90%
FLYW 4.57%
CELH -15.59%
TOST 31.86%
CPNG -2.38%
HIMS -6.43%
MNDY 15.47%
GLBE 16.55%
ZS 18.59%
V -11.99%
ADSK 11.66%
NOW 50.93%
ABNB -19.63%
FTNT 4.51%
TEAM 14.85%