US · FLYW
Flywire Corporation
- Sector
- Technology · Information Technology Services
- Headquarters
- Boston, MA 02111-1293
- Website
- flywire.com
Price · as of 2025-12-31
$14.00
Market cap 1.48B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $44.03 | +214.5% |
| Intrinsic Value(DCF) | $112.61 | +704.36% |
| Graham-Dodd Method(GD) | $4.05 | -71.04% |
| Graham Formula(GF) | $3.70 | -73.55% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | |||||
| 2017 | |||||
| 2018 | |||||
| 2019 | |||||
| 2020 | $0.00 | $0.00 | |||
| 2021 | $25.30 | $55.34 | $640.18 | $2.40 | $0.00 |
| 2022 | $24.78 | $43.91 | $435.90 | $1.74 | $0.00 |
| 2023 | $26.97 | $61.48 | $462.36 | $5.41 | $0.00 |
| 2024 | $10.26 | $44.46 | $142.23 | $5.47 | $0.68 |
| 2025 | $12.43 | $44.03 | $112.13 | $4.05 | $3.70 |
AI valuation
Our deep-learning model estimates Flywire Corporation's (FLYW) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $44.03
- Current price
- $14.00
- AI upside
- +214.5%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$112.61
+704.36% upside
Graham-Dodd
$4.05
-71.04% upside
Graham Formula
$3.70
-73.55% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| FLYW | Flywire Corporation | $14.00 | 1.48B | +215% | +704% | -71% | -74% | 112.70 | 1.82 | 2.44 | 0.33 | 28.82 | 6.35 | 61.42% | 1.81% | 2.17% | 1.64% | 2.07% | 1.14% | 0.00 | 0.00 | 1.50 | 1.41 | -0.09 | 39107.00% | 2659.00% | 915.00% | 6.50% | 0.25 | 28.83% | 0.00% | 0.00% | 5.16% | 103.25 | 11.80 | 1.87 | 2.73 |
| ADEA | Adeia Inc. | $20.69 | 2.27B | +104% | +96% | -82% | +25% | 20.00 | 4.62 | 5.01 | 10.51 | 27.14 | -16.27 | 87.23% | 47.15% | 25.05% | 25.33% | 21.24% | 10.39% | 0.91 | 5.18 | 3.81 | 3.70 | 1.51 | 7368.00% | 1791.00% | -2581.00% | 7.03% | 1.98 | 20.15% | 0.98% | 19.60% | 4.92% | 12.06 | 16.13 | 5.69 | 3.86 |
| ASGN | ASGN Incorporated | $42.90 | 1.88B | +107% | -62% | — | -68% | 15.67 | 0.99 | 0.45 | 8.28 | — | -2.24 | 27.24% | 6.45% | 2.85% | 6.34% | 6.47% | 3.19% | 0.65 | 3.79 | — | — | 3.10 | -3211.00% | -291.00% | -2100.00% | 16.20% | — | 10.40% | 0.00% | 0.00% | 0.00% | 11.08 | 9.88 | 0.71 | 1.91 |
| BHE | Benchmark Electronics, In… | $57.81 | 2.08B | +5% | -60% | -41% | -90% | 83.69 | 1.89 | 0.78 | 18.48 | — | 1.89 | 10.13% | 2.94% | 0.93% | 2.25% | 2.69% | 1.18% | 0.37 | 3.88 | 2.28 | 1.12 | 0.73 | -5988.00% | 11.00% | -4523.00% | 4.11% | 0.20 | 7.27% | 0.00% | 0.00% | 1.29% | 27.69 | 25.35 | 0.81 | 3.16 |
| HIMX | Himax Technologies, Inc. | $7.28 | 1.27B | +227% | -27% | -91% | -99% | 29.04 | 1.43 | 1.53 | 15.27 | — | 1.48 | 30.57% | 5.30% | 5.28% | 4.93% | 3.94% | 2.60% | 0.67 | 12.63 | 1.58 | 1.32 | -3.44 | -4348.00% | -823.00% | 1667.00% | 9.40% | 0.18 | 12.99% | 5.09% | 147.80% | 49.05% | 23.07 | 8.49 | 1.22 | 2.32 |
| LASR | nLIGHT, Inc. | $56.19 | 3.08B | +526% | +394% | -97% | — | -146.91 | 15.20 | 13.19 | -167.91 | — | 16.09 | 29.83% | -10.16% | -8.98% | -10.59% | -20.65% | -8.02% | 0.16 | -13.92 | 3.79 | 2.87 | 3.13 | -6220.00% | 3162.00% | -21950.00% | 0.36% | 0.33 | 9.56% | 0.00% | 0.00% | 0.26% | -126.18 | 272.41 | 12.82 | 23.07 |
| LSPD | Lightspeed Commerce Inc. | $9.03 | 1.24B | +149% | -49% | — | — | -2.65 | 1.06 | 1.64 | -2.20 | -0.87 | 2.50 | 41.81% | -64.64% | -61.96% | -32.73% | -49.08% | -30.32% | 0.01 | -469.96 | 5.36 | 4.22 | 0.97 | 30561.00% | 1843.00% | -5176.00% | -3.16% | -0.22 | -3.94% | 0.00% | 0.00% | 7.49% | -1.76 | -21.93 | 1.14 | 4.23 |
| NABL | N-able, Inc. | $4.40 | 823.22M | +554% | -52% | — | — | -48.96 | 1.04 | 1.63 | 14.33 | — | -2.93 | 77.11% | 11.28% | -3.33% | -2.18% | 2.10% | -1.24% | 0.57 | 1.60 | 1.19 | 1.07 | 4.22 | -15669.00% | 971.00% | 3474.00% | 9.00% | 0.51 | 6.84% | 0.00% | 0.00% | 3.60% | 20.49 | 15.74 | 2.31 | 1.41 |
| NYAX | Nayax Ltd. | $51.15 | 1.87B | +8% | +393% | -94% | — | -224.02 | 7.76 | 4.08 | 52.50 | — | 26.94 | 45.07% | 0.99% | -1.79% | -4.35% | 2.38% | -1.51% | 0.33 | 0.37 | 1.31 | 0.88 | -1.19 | -6667.00% | 3334.00% | -33100.00% | 1.40% | 0.20 | 13.75% | 0.00% | 0.00% | 5.07% | 400.64 | 69.39 | 3.96 | 3.61 |
| PRCH | Porch Group, Inc. | $8.21 | 865.1M | +572% | +7% | — | -68% | -253.90 | -34.66 | 1.77 | 11.93 | — | -3.45 | 70.48% | 7.58% | 3.18% | 9.91% | 8.89% | -0.42% | -15.96 | 0.71 | 1.30 | 1.14 | 3.43 | -9018.00% | 1018.00% | -26165.00% | 6.10% | 0.98 | 22.09% | 0.00% | 0.00% | 0.00% | 32.28 | 22.67 | 2.45 | 0.31 |
| VYX | NCR Voyix Corporation | $7.64 | 1.06B | +189% | -60% | — | -87% | 25.08 | 0.91 | 0.39 | 74.08 | — | -2.35 | 23.60% | 0.97% | 1.56% | 3.55% | 0.51% | 1.00% | 1.15 | 0.43 | 1.04 | 0.66 | 37.76 | -10739.00% | -492.00% | 745.00% | -35.60% | -0.20 | -18.38% | 1.42% | 35.70% | 15.47% | 82.63 | -5.73 | 0.80 | 1.15 |
About Flywire Corporation
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.
- CEO
- Michael Massaro
- Employees
- 1.25K
- Beta
- 1.28
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($112.61 ÷ $14.00) − 1 = +704.36% (DCF, example).