Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
Flywire Corp
High uncertainty: The valuation methods show significant disagreement (>100% spread). Treat the range as a rough guide rather than a precise estimate.
Bear Case (25th pct.)
-69.0% vs price
Base Case (Median)
-61.1% vs price
Bull Case (75th pct.)
-19.1% vs price
◇ = Current price | | Bear | Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $4.47 | -74.6% | High (40%) |
| PE Comparable | $6.92 | -60.6% | Medium (25%) |
| Growth Trajectory DCF | $21.54 | 22.5% | Medium (20%) |
| Graham Number | $6.44 | -63.4% | Low (10%) |
| EV/EBITDA | $6.84 | -61.1% | Medium (20%) |
| EV/FCF | $29.67 | 68.7% | Medium (20%) |
| Earnings Power Value | $3.13 | -82.2% | Medium (50%) |
Based on 7 out of 7 methods, FLYW appears overvalued at the current price of $17.59. The base case fair value of $6.84 implies 61.1% downside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.