Flywire Corp (FLYW)
Full history for every metric is available with a Kvantra account
No price history available.
Key financial summary
Financials in USD| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM | 2026E | ||
|---|---|---|---|---|---|---|---|---|---|
| Total revenue | $m | 132 | 201 | 289 | 403 | 492 | 623 | 714 | 764 |
| Operating profit | $m | 20 | 39 | ||||||
| Net profit | $m | -11 | -28 | -39 | -9 | 3 | 13 | 34 | 53 |
| EPS reported | $ | 0.11 | 0.26 | ||||||
| Operating cashflow per share | $ | 0.82 | 1.31 | ||||||
| Capex per share | $ | 0.01 | 0.06 | ||||||
| FCF per share | $ | 0.81 | 1.25 | ||||||
| Free cash flow | $m | 99 | 153 | ||||||
| Net debt | $m | -355 | -294 | ||||||
| Book value equity | $m | 835 | 817 | ||||||
| Book value per share | $ | 6.54 | 6.67 | ||||||
| Number of shares | m | 127.75 | 122.4 | ||||||
| DPS (TTM paid) | $ | 0.00 | 0.00 |
Financial summary
Financials in USD| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM | 2026E | ||
|---|---|---|---|---|---|---|---|---|---|
| Value | |||||||||
| P/E TTM | x | 128.73 | 67.42 | ||||||
| P/B LTM | x | 2.07 | 2.12 | ||||||
| P/S LTM | x | 2.78 | 2.43 | ||||||
| P/FCF LTM | x | 17.53 | 11.35 | ||||||
| EV/EBITDA LTM | x | 27.51 | 18.31 | ||||||
| EV/Sales LTM | x | 2.25 | 2.81 | ||||||
| Earnings Yield LTM | % | +0.78% | +1.48% | ||||||
| FCF Yield | % | +5.70% | +8.81% | ||||||
| Quality | |||||||||
| ROE | % | +1.62% | +4.08% | ||||||
| ROIC | % | +1.48% | +3.93% | ||||||
| Operating margin | % | +3.21% | +5.51% | ||||||
| Gross margin | % | +61.42% | +57.49% | ||||||
| FCF/Sales | % | +15.86% | +21.40% | ||||||
| Growth and momentum | |||||||||
| EPS Growth YoY | % | +391.07% | +1060.7% | ||||||
| Sales Growth YoY | % | +26.59% | +44.99% | ||||||
| Net Income Growth YoY | % | +365.41% | +1073.6% | ||||||
| FCF Growth | % | +9.15% | +68.67% | ||||||
| Operating Profit Growth | % | - | - | ||||||
| Dividend and capital structure | |||||||||
| Dividend Yield | % | 0.00% | 0.00% | ||||||
| Dividend Growth | % | - | - | ||||||
| Payout Ratio | % | 0.00% | 0.00% | ||||||
| FCF/Debt | x | 73.42 | - | ||||||
| Net Debt/EBITDA | x | -6.45 | -3.68 | ||||||
| EBIT/Net interest | x | 5.67 | 16.71 | ||||||
| Net debt/market cap | % | 0.00% | 0.00% | ||||||
| Net debt/Equity | x | -0.43 | -0.36 | ||||||
| Gross debt/equity | x | 0.00 | 0.00 | ||||||
Price target estimates
Based on consensus from external analysts. Not Kvantra's opinion.
Ratings
Based on consensus from external analysts. Not Kvantra's opinion.
ESG
| Metric | 2024 | 2025 | 2026 |
|---|---|---|---|
| ESG-score | |||
| Environmental score | |||
| Social score | |||
| Governance score | |||
| Risk rating |
Company overview
Flywire Corporation, together with its subsidiaries, operates as a payment enablement and software company in the United States, Europe, the Middle East, and Africa and the Asia Pacific. The company provides a payment platform that integrates into existing apps and workflows and have access to solutions, such as tailored invoicing, settlement and reconciliation tools, single sign-on and checkout, recurring payments, and split payouts. It also offers a payment network, which has access to a set of payment methods, including banks, third-party payment providers, payment networks, and digital wallets; and direct connections to alternative payment methods consisting of Alipay, Boleto, PayPal / Venmo, and Trustly. In addition, the company provides vertical-specific software comprising vertical-specific digital workflows; integration and synchronization to core and industry specific systems; real-time access; and predictive analytics. It serves education, healthcare, travel, and B2B industries. The company 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.
Similar companies
For informational purposes only. Kvantra provides data and quantitative analysis, not investment advice. KvantraRank is a mechanical model output. Analyst price targets and ratings are sourced from third parties and are not Kvantra recommendations. Past performance does not guarantee future results; all investments carry risk.
No price history available.
Consensus from external analysts. Not Kvantra's opinion.
Based on consensus from external analysts. Not Kvantra's opinion.
Flywire Corporation, together with its subsidiaries, operates as a payment enablement and software company in the United States, Europe, the Middle East, and Africa and the Asia Pacific. The company provides a payment platform that integrates into existing apps and workflows and have access to solutions, such as tailored invoicing, settlement and reconciliation tools, single sign-on and checkout, recurring payments, and split payouts. It also offers a payment network, which has access to a set of payment methods, including banks, third-party payment providers, payment networks, and digital wallets; and direct connections to alternative payment methods consisting of Alipay, Boleto, PayPal / Venmo, and Trustly. In addition, the company provides vertical-specific software comprising vertical-specific digital workflows; integration and synchronization to core and industry specific systems; real-time access; and predictive analytics. It serves education, healthcare, travel, and B2B industries. The company 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.
Unlock all fundamental data
Sign up for FreeUnlock all fundamental data
Sign up for Free