US · RELY
Remitly Global, Inc.
- Sector
- Technology · Software - Infrastructure
- Headquarters
- Seattle, WA 98101
- Website
- remitly.com
Price · as of 2025-12-31
$22.79
Market cap 3.52B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $54.45 | +138.92% |
| Intrinsic Value(DCF) | $321.13 | +1,309.08% |
| Graham-Dodd Method(GD) | $5.60 | -75.41% |
| Graham Formula(GF) | $11.97 | -47.5% |
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 | $0.00 | ||||
| 2012 | $0.29 | $0.00 | |||
| 2013 | $0.00 | $0.00 | |||
| 2014 | $1.18 | $0.22 | |||
| 2015 | $0.00 | $0.00 | |||
| 2016 | $0.00 | $0.00 | |||
| 2017 | $0.00 | $0.00 | |||
| 2018 | |||||
| 2019 | $0.00 | $234.31 | |||
| 2020 | $0.08 | $0.00 | |||
| 2021 | $9.13 | $50.49 | $1,990.22 | $4.72 | $0.00 |
| 2022 | $15.17 | $32.14 | $2,763.44 | $0.00 | $0.00 |
| 2023 | $20.95 | $39.38 | $1,344.14 | $0.00 | $0.00 |
| 2024 | $21.09 | $59.07 | $1,452.44 | $2.19 | $0.00 |
| 2025 | $16.93 | $54.45 | $1,199.55 | $5.60 | $11.96 |
AI valuation
Our deep-learning model estimates Remitly Global, Inc.'s (RELY) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $54.45
- Current price
- $22.79
- AI upside
- +138.92%
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
$321.13
+1,309.08% upside
Graham-Dodd
$5.60
-75.41% upside
Graham Formula
$11.97
-47.5% 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 |
| RELY | Remitly Global, Inc. | $22.79 | 3.52B | +139% | +1,309% | -75% | -47% | 51.30 | 4.01 | 2.13 | 27.58 | — | 4.29 | 57.14% | 4.99% | 4.15% | 8.86% | 26.99% | 5.50% | 0.25 | 10.73 | 3.30 | 2.79 | -3.09 | -26316.00% | 2937.00% | 6724.00% | 8.48% | 0.81 | 103.05% | 0.00% | 0.00% | 1.46% | 35.23 | 9.73 | 1.76 | 5.16 |
| AGYS | Agilysys, Inc. | $72.17 | 2.03B | +16% | +11% | -87% | -73% | 133.84 | 11.69 | 11.28 | 87.66 | — | 48.23 | 62.40% | 8.20% | 8.43% | 9.25% | 11.52% | 5.92% | 0.18 | 14.78 | 1.11 | 0.98 | -0.74 | -7413.00% | 1607.00% | 3067.00% | 1.68% | 0.50 | 29.47% | 0.00% | 0.00% | 0.09% | 136.44 | 58.89 | 11.18 | 12.43 |
| BB | BlackBerry Limited | $3.39 | 2B | +861% | -47% | — | -20% | -28.53 | 3.15 | 4.21 | 36.40 | — | 11.45 | 73.83% | 0.15% | -14.77% | -10.59% | 0.05% | -5.87% | 0.33 | 0.13 | 1.72 | 1.63 | -0.47 | -4091.00% | -2953.00% | -12623.00% | 0.28% | 0.05 | 0.91% | 0.00% | 0.00% | 4.65% | 2693.38 | 336.67 | 4.03 | 0.59 |
| DAVE | Dave Inc. | $193.27 | 2.61B | -55% | +1,301% | -80% | -3% | 18.03 | 5.70 | 3.01 | 13.54 | — | 6.16 | 91.25% | 9.97% | 16.67% | 42.84% | 23.64% | 19.51% | 0.41 | 4.33 | 8.05 | 7.59 | 0.34 | -20295.00% | 3396.00% | 39611.00% | 11.96% | 3.57 | 88.95% | 0.00% | 0.00% | 10.89% | 29.73 | 8.24 | 2.96 | 7.21 |
| DOCN | DigitalOcean Holdings, In… | $56.06 | 5.13B | +67% | -35% | -82% | +16% | 20.55 | -185.70 | 5.91 | 16.03 | 11.22 | -11.17 | 59.86% | 17.42% | 28.76% | -223.84% | 20.78% | 14.91% | -25.46 | 8.75 | 0.69 | 0.56 | 1.31 | 18315.00% | 1548.00% | 7645.00% | 3.19% | 0.50 | 22.47% | 0.00% | 0.00% | 16.38% | 36.97 | 34.19 | 6.44 | 2.33 |
| EEFT | Euronet Worldwide, Inc. | $69.55 | 2.92B | +71% | -26% | -10% | +39% | 10.60 | 2.48 | 0.77 | 5.76 | 220.62 | 172.72 | 83.20% | 12.48% | 7.29% | 24.26% | 22.58% | 5.02% | 1.72 | 6.27 | 1.11 | 0.53 | 0.85 | 481.00% | 638.00% | -2945.00% | 13.23% | 0.15 | 26.51% | 0.00% | 0.00% | 0.00% | 7.26 | 8.86 | 0.91 | 1.38 |
| PAGS | PagSeguro Digital Ltd. | $10.61 | 3.19B | +155% | -38% | +38% | +185% | 5.23 | 0.85 | 0.68 | 6.85 | 17.56 | 1.06 | 47.95% | 32.50% | 11.54% | 17.05% | 13.71% | 3.72% | 2.77 | 1.59 | 1.51 | 1.40 | 5.27 | 2980.00% | 1692.00% | -38522.00% | -46.05% | -0.08 | -14.84% | 0.00% | 0.00% | 6.30% | 8.67 | -9.01 | 2.82 | 1.20 |
| PTRN | Pattern Group Inc. Series… | $10.53 | 1.63B | — | — | -62% | +44% | — | — | — | — | — | — | 43.50% | 4.85% | 3.78% | 19.60% | 29.56% | 11.75% | 0.08 | 889.61 | 2.17 | 1.10 | -1.37 | -112500.00% | 3145.00% | 8495.00% | — | 0.27 | 22.75% | — | 0.00% | — | — | — | — | — |
| SPSC | SPS Commerce, Inc. | $56.51 | 2.13B | +37% | +30% | -58% | +10% | 23.71 | 2.27 | 2.94 | 11.37 | 115.14 | 10.23 | 64.23% | 15.74% | 12.42% | 10.21% | 12.23% | 8.48% | 0.01 | — | 1.74 | 1.42 | -0.78 | 2059.00% | 1783.00% | 1086.00% | 6.88% | 1.16 | 20.88% | 0.00% | 0.00% | 5.16% | 17.51 | 13.60 | 2.76 | 8.38 |
| TENB | Tenable Holdings, Inc. | $19.23 | 2.29B | +102% | -49% | — | — | -65.32 | 7.23 | 2.36 | 51.07 | — | -4.85 | 78.09% | 0.12% | -3.61% | -9.95% | 0.38% | -2.07% | 1.43 | 0.04 | 0.95 | 0.84 | 5.86 | -323.00% | 1104.00% | 1942.00% | 10.79% | 0.33 | 80.23% | 0.00% | 0.00% | 10.49% | 2017.16 | 9.51 | 2.42 | 0.82 |
| WRD | WeRide Inc. | $6.99 | 2.01B | +28% | +6,517% | — | -70% | -12.79 | 4.56 | 89.15 | -10.70 | -53.34 | 4.60 | 30.66% | -605.09% | -696.92% | -125.40% | 63.42% | -37.82% | 0.02 | -780.14 | 13.43 | 12.92 | 1.71 | 2398.00% | -1013.00% | 3268.00% | -2.11% | -1.09 | 19.71% | 0.00% | 0.00% | 7.82% | -11.79 | -37.94 | 71.34 | 29.36 |
About Remitly Global, Inc.
Remitly Global, Inc. provides digital financial services for immigrants and their families. It primarily offers cross-border remittance services in approximately 150 countries. The company was incorporated in 2011 and is headquartered in Seattle, Washington.
- CEO
- Sebastian J. Gunningham
- Employees
- 2.8K
- Beta
- 0.11
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($321.13 ÷ $22.79) − 1 = +1,309.08% (DCF, example).