|
Real-time Estimate
Cboe BZX
18:28:05 28/10/2026 GMT
|
5-day change | 1st Jan Change | ||
| 18.82 USD | -0.13% |
|
+1.64% | +33.72% |
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 | 2,292 | - | - |
| Change | - | -33.05% | 5.38% | -8.73% | -32.59% | 32.55% | - | - |
| Enterprise Value (EV) 1 | 3,625 | 2,316 | 2,156 | 2,070 | 1,374 | 1,946 | 1,817 | 1,548 |
| Change | - | -36.1% | -6.91% | -3.98% | -33.62% | 41.62% | -6.63% | -14.82% |
| P/E | -97.6x | -68x | -331x | 1,031x | 129x | 45.6x | 27.2x | 19.8x |
| PBR | 8.4x | 5.48x | 3.68x | 3.14x | 2.07x | 2.72x | 2.32x | 2x |
| PEG | - | 8.84x | 4.1x | -8x | 0x | 0x | 0.4x | 0.5x |
| Capitalization / Revenue | 22x | 9.99x | 7.37x | 5.41x | 2.87x | 3.01x | 2.61x | 2.27x |
| EV / Revenue | 20x | 8.67x | 5.65x | 4.37x | 2.28x | 2.56x | 2.07x | 1.53x |
| EV / EBITDA | 160x | 155x | 51.3x | 26.6x | 11.4x | 11.2x | 8.32x | 5.79x |
| EV / EBIT | -273x | -76.6x | -100x | -285x | 122x | 29.8x | 16.3x | 9.66x |
| EV / FCF | 347x | -1,047x | 27.1x | 24.3x | 15.2x | 15.3x | 9.12x | 5.8x |
| FCF Yield | 0.29% | -0.1% | 3.69% | 4.12% | 6.57% | 6.54% | 11% | 17.2% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -0.39 | -0.36 | -0.07 | 0.02 | 0.11 | 0.4135 | 0.6917 | 0.9512 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 181.1 | 267.1 | 381.5 | 474.2 | 603.1 | 760.8 | 876.9 | 1,010 |
| EBITDA 1 | 22.7 | 14.9 | 42 | 77.9 | 120.6 | 174 | 218.3 | 267.5 |
| EBIT 1 | -13.26 | -30.22 | -21.52 | -7.255 | 11.3 | 65.42 | 111.5 | 160.3 |
| Net income 1 | -27.96 | -39.35 | -8.566 | 2.9 | 13.5 | 51.85 | 86.65 | 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 | 18.84 | 18.84 | 18.84 |
| Nbr of stocks (in thousands) | 104,681 | 108,999 | 121,413 | 124,417 | 122,127 | 121,668 | - | - |
| Announcement Date | 02/03/22 | 28/02/23 | 27/02/24 | 25/02/25 | 24/02/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 45.56x | 2.56x | 11.18x | -.--% | 2.29B | |
| 32.07x | 16.33x | 23.21x | 0.67% | 738B | |
| 38.97x | 7.09x | 25.15x | 0.92% | 85.29B | |
| 24.02x | 4.8x | 10.46x | 0.68% | 71.95B | |
| 11.08x | 1.45x | 7.21x | 1% | 46.95B | |
| 44.16x | 1.68x | 9.39x | -.--% | 45.26B | |
| -80.67x | 18.05x | 43.78x | -.--% | 46.73B | |
| 20.89x | 3.52x | 8.39x | 1.51% | 33.54B | |
| 19.9x | 6.09x | 11.67x | -.--% | 26.07B | |
| 9.96x | 2.6x | 6.29x | -.--% | 25.21B | |
| Average | 16.59x | 6.42x | 15.67x | 0.48% | 112.09B | |
| Weighted average by Cap. | 25.90x | 12.78x | 21.05x | 0.64% |
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
