Logo image of FLYW

FLYWIRE CORP-VOTING (FLYW) Stock Fundamental Analysis

NASDAQ:FLYW - Nasdaq - US3024921039 - Common Stock - Currency: USD

8.88  +0.05 (+0.57%)

After market: 8.88 0 (0%)

Fundamental Rating

5

We assign a fundamental rating of 5 out of 10 to FLYW. FLYW was compared to 101 industry peers in the Financial Services industry. No worries on liquidiy or solvency for FLYW as it has an excellent financial health rating, but there are worries on the profitability. FLYW is valued quite expensive, but it does show an excellent growth.


Dividend Valuation Growth Profitability Health

2

1. Profitability

1.1 Basic Checks

In the past year FLYW was profitable.
In the past year FLYW had a positive cash flow from operations.
In the past 5 years FLYW reported 4 times negative net income.
Of the past 5 years FLYW 4 years had a positive operating cash flow.
FLYW Yearly Net Income VS EBIT VS OCF VS FCFFLYW Yearly Net Income VS EBIT VS OCF VS FCFYearly Net Income VS EBIT VS OCF VS FCF 2019 2020 2021 2022 2023 2024 0 20M -20M 40M 60M 80M

1.2 Ratios

FLYW has a worse Return On Assets (0.26%) than 73.27% of its industry peers.
FLYW's Return On Equity of 0.36% is on the low side compared to the rest of the industry. FLYW is outperformed by 78.22% of its industry peers.
Industry RankSector Rank
ROA 0.26%
ROE 0.36%
ROIC N/A
ROA(3y)-2.12%
ROA(5y)-2.97%
ROE(3y)-2.96%
ROE(5y)-4.44%
ROIC(3y)N/A
ROIC(5y)N/A
FLYW Yearly ROA, ROE, ROICFLYW Yearly ROA, ROE, ROICYearly ROA, ROE, ROIC 2019 2020 2021 2022 2023 2024 0 -10 -20 -30 -40 -50

1.3 Margins

FLYW has a worse Profit Margin (0.59%) than 73.27% of its industry peers.
FLYW's Gross Margin of 63.94% is fine compared to the rest of the industry. FLYW outperforms 78.22% of its industry peers.
FLYW's Gross Margin has been stable in the last couple of years.
Industry RankSector Rank
OM N/A
PM (TTM) 0.59%
GM 63.94%
OM growth 3YN/A
OM growth 5YN/A
PM growth 3YN/A
PM growth 5YN/A
GM growth 3Y-0.62%
GM growth 5Y0.84%
FLYW Yearly Profit, Operating, Gross MarginsFLYW Yearly Profit, Operating, Gross MarginsYearly Profit, Operating, Gross Margins 2019 2020 2021 2022 2023 2024 0 20 -20 40 60

8

2. Health

2.1 Basic Checks

FLYW does not have a ROIC to compare to the WACC, probably because it is not profitable.
Compared to 1 year ago, FLYW has more shares outstanding
Compared to 5 years ago, FLYW has more shares outstanding
There is no outstanding debt for FLYW. This means it has a Debt/Equity and Debt/FCF ratio of 0 and it is amongst the best of the sector and industry.
FLYW Yearly Shares OutstandingFLYW Yearly Shares OutstandingYearly Shares Outstanding 2019 2020 2021 2022 2023 2024 20M 40M 60M 80M 100M
FLYW Yearly Total Debt VS Total AssetsFLYW Yearly Total Debt VS Total AssetsYearly Total Debt VS Total Assets 2019 2020 2021 2022 2023 2024 200M 400M 600M 800M 1B

2.2 Solvency

FLYW has an Altman-Z score of 2.85. This is not the best score and indicates that FLYW is in the grey zone with still only limited risk for bankruptcy at the moment.
With an excellent Altman-Z score value of 2.85, FLYW belongs to the best of the industry, outperforming 85.15% of the companies in the same industry.
There is no outstanding debt for FLYW. This means it has a Debt/Equity and Debt/FCF ratio of 0 and it is amongst the best of the sector and industry.
Industry RankSector Rank
Debt/Equity 0
Debt/FCF 0
Altman-Z 2.85
ROIC/WACCN/A
WACC8.98%
FLYW Yearly LT Debt VS Equity VS FCFFLYW Yearly LT Debt VS Equity VS FCFYearly LT Debt VS Equity VS FCF 2019 2020 2021 2022 2023 2024 0 200M 400M 600M 800M

2.3 Liquidity

FLYW has a Current Ratio of 2.63. This indicates that FLYW is financially healthy and has no problem in meeting its short term obligations.
FLYW has a Current ratio of 2.63. This is amongst the best in the industry. FLYW outperforms 82.18% of its industry peers.
FLYW has a Quick Ratio of 2.63. This indicates that FLYW is financially healthy and has no problem in meeting its short term obligations.
FLYW has a better Quick ratio (2.63) than 83.17% of its industry peers.
Industry RankSector Rank
Current Ratio 2.63
Quick Ratio 2.63
FLYW Yearly Current Assets VS Current LiabilitesFLYW Yearly Current Assets VS Current LiabilitesYearly Current Assets VS Current Liabilites 2019 2020 2021 2022 2023 2024 200M 400M 600M 800M

7

3. Growth

3.1 Past

The Earnings Per Share has grown by an impressive 122.22% over the past year.
FLYW shows a strong growth in Revenue. In the last year, the Revenue has grown by 22.08%.
Measured over the past years, FLYW shows a very strong growth in Revenue. The Revenue has been growing by 38.98% on average per year.
EPS 1Y (TTM)122.22%
EPS 3YN/A
EPS 5YN/A
EPS Q2Q%-1300%
Revenue 1Y (TTM)22.08%
Revenue growth 3Y34.76%
Revenue growth 5Y38.98%
Sales Q2Q%12.19%

3.2 Future

The Earnings Per Share is expected to grow by 209.54% on average over the next years. This is a very strong growth
The Revenue is expected to grow by 17.30% on average over the next years. This is quite good.
EPS Next Y588.5%
EPS Next 2Y298.26%
EPS Next 3Y160.51%
EPS Next 5Y209.54%
Revenue Next Year13.99%
Revenue Next 2Y15.09%
Revenue Next 3Y15.26%
Revenue Next 5Y17.3%

3.3 Evolution

Although the future Revenue growth is still strong, it is not able to hold up the even more excellent growth rate of the past years.
FLYW Yearly Revenue VS EstimatesFLYW Yearly Revenue VS EstimatesYearly Revenue VS Estimates 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 200M 400M 600M 800M
FLYW Yearly EPS VS EstimatesFLYW Yearly EPS VS EstimatesYearly EPS VS Estimates 2021 2022 2023 2024 2025 2026 2027 2028 0 0.5 1 1.5

3

4. Valuation

4.1 Price/Earnings Ratio

A Price/Earnings ratio of 444.00 indicates a quite expensive valuation of FLYW.
80.20% of the companies in the same industry are cheaper than FLYW, based on the Price/Earnings ratio.
FLYW's Price/Earnings ratio indicates a rather expensive valuation when compared to the S&P500 average which is at 28.29.
A Price/Forward Earnings ratio of 64.49 indicates a quite expensive valuation of FLYW.
FLYW's Price/Forward Earnings ratio is a bit more expensive when compared to the industry. FLYW is more expensive than 76.24% of the companies in the same industry.
The average S&P500 Price/Forward Earnings ratio is at 21.08. FLYW is valued rather expensively when compared to this.
Industry RankSector Rank
PE 444
Fwd PE 64.49
FLYW Price Earnings VS Forward Price EarningsFLYW Price Earnings VS Forward Price Earnings ChartPrice Earnings - Forward Price Earnings PE FPE 100 200 300 400

4.2 Price Multiples

Compared to the rest of the industry, the Enterprise Value to EBITDA ratio of FLYW indicates a slightly more expensive valuation: FLYW is more expensive than 63.37% of the companies listed in the same industry.
Based on the Price/Free Cash Flow ratio, FLYW is valued a bit cheaper than 67.33% of the companies in the same industry.
Industry RankSector Rank
P/FCF 12.88
EV/EBITDA 34.6
FLYW Per share dataFLYW EPS, Sales, OCF, FCF, BookValue per sharePer Share Data Per Share 2 4 6

4.3 Compensation for Growth

FLYW's low PEG Ratio(NY), which compensates the Price/Earnings for growth, indicates a rather cheap valuation of the company.
FLYW's earnings are expected to grow with 160.51% in the coming years. This may justify a more expensive valuation.
PEG (NY)0.75
PEG (5Y)N/A
EPS Next 2Y298.26%
EPS Next 3Y160.51%

0

5. Dividend

5.1 Amount

FLYW does not give a dividend.
Industry RankSector Rank
Dividend Yield N/A

FLYWIRE CORP-VOTING

NASDAQ:FLYW (4/17/2025, 8:20:23 PM)

After market: 8.88 0 (0%)

8.88

+0.05 (+0.57%)

Chartmill FA Rating
GICS SectorFinancials
GICS IndustryGroupFinancial Services
GICS IndustryFinancial Services
Earnings (Last)02-25 2025-02-25/amc
Earnings (Next)05-06 2025-05-06/amc
Inst Owners97.16%
Inst Owner Change0%
Ins Owners2.27%
Ins Owner Change17.8%
Market Cap1.10B
Analysts76.36
Price Target18.07 (103.49%)
Short Float %2.07%
Short Ratio0.98
Dividend
Industry RankSector Rank
Dividend Yield N/A
Yearly DividendN/A
Dividend Growth(5Y)N/A
DPN/A
Div Incr Years0
Div Non Decr Years0
Ex-DateN/A
Surprises & Revisions
EPS beat(2)1
Avg EPS beat(2)-1121.01%
Min EPS beat(2)-2335.76%
Max EPS beat(2)93.73%
EPS beat(4)1
Avg EPS beat(4)-592.07%
Min EPS beat(4)-2335.76%
Max EPS beat(4)93.73%
EPS beat(8)3
Avg EPS beat(8)-277.98%
EPS beat(12)4
Avg EPS beat(12)-212.03%
EPS beat(16)N/A
Avg EPS beat(16)N/A
Revenue beat(2)1
Avg Revenue beat(2)-1.85%
Min Revenue beat(2)-7.01%
Max Revenue beat(2)3.32%
Revenue beat(4)2
Avg Revenue beat(4)-0.77%
Min Revenue beat(4)-7.01%
Max Revenue beat(4)3.32%
Revenue beat(8)5
Avg Revenue beat(8)3.26%
Revenue beat(12)9
Avg Revenue beat(12)4.65%
Revenue beat(16)N/A
Avg Revenue beat(16)N/A
PT rev (1m)-10.23%
PT rev (3m)-27.88%
EPS NQ rev (1m)0%
EPS NQ rev (3m)-82%
EPS NY rev (1m)-45.2%
EPS NY rev (3m)-39.25%
Revenue NQ rev (1m)0.11%
Revenue NQ rev (3m)-11.58%
Revenue NY rev (1m)-1.25%
Revenue NY rev (3m)-8.67%
Valuation
Industry RankSector Rank
PE 444
Fwd PE 64.49
P/S 2.23
P/FCF 12.88
P/OCF 12
P/B 1.35
P/tB 2.01
EV/EBITDA 34.6
EPS(TTM)0.02
EY0.23%
EPS(NY)0.14
Fwd EY1.55%
FCF(TTM)0.69
FCFY7.77%
OCF(TTM)0.74
OCFY8.33%
SpS3.98
BVpS6.59
TBVpS4.42
PEG (NY)0.75
PEG (5Y)N/A
Profitability
Industry RankSector Rank
ROA 0.26%
ROE 0.36%
ROCE N/A
ROIC N/A
ROICexc N/A
ROICexgc N/A
OM N/A
PM (TTM) 0.59%
GM 63.94%
FCFM 17.32%
ROA(3y)-2.12%
ROA(5y)-2.97%
ROE(3y)-2.96%
ROE(5y)-4.44%
ROIC(3y)N/A
ROIC(5y)N/A
ROICexc(3y)N/A
ROICexc(5y)N/A
ROICexgc(3y)N/A
ROICexgc(5y)N/A
ROCE(3y)N/A
ROCE(5y)N/A
ROICexcg growth 3YN/A
ROICexcg growth 5YN/A
ROICexc growth 3YN/A
ROICexc growth 5YN/A
OM growth 3YN/A
OM growth 5YN/A
PM growth 3YN/A
PM growth 5YN/A
GM growth 3Y-0.62%
GM growth 5Y0.84%
F-Score8
Asset Turnover0.44
Health
Industry RankSector Rank
Debt/Equity 0
Debt/FCF 0
Debt/EBITDA 0
Cap/Depr 35.94%
Cap/Sales 1.27%
Interest Coverage N/A
Cash Conversion 854.2%
Profit Quality 2938.86%
Current Ratio 2.63
Quick Ratio 2.63
Altman-Z 2.85
F-Score8
WACC8.98%
ROIC/WACCN/A
Cap/Depr(3y)43.86%
Cap/Depr(5y)47.46%
Cap/Sales(3y)1.73%
Cap/Sales(5y)2.03%
Profit Quality(3y)N/A
Profit Quality(5y)N/A
High Growth Momentum
Growth
EPS 1Y (TTM)122.22%
EPS 3YN/A
EPS 5YN/A
EPS Q2Q%-1300%
EPS Next Y588.5%
EPS Next 2Y298.26%
EPS Next 3Y160.51%
EPS Next 5Y209.54%
Revenue 1Y (TTM)22.08%
Revenue growth 3Y34.76%
Revenue growth 5Y38.98%
Sales Q2Q%12.19%
Revenue Next Year13.99%
Revenue Next 2Y15.09%
Revenue Next 3Y15.26%
Revenue Next 5Y17.3%
EBIT growth 1Y68.5%
EBIT growth 3YN/A
EBIT growth 5YN/A
EBIT Next Year56736.3%
EBIT Next 3Y887.93%
EBIT Next 5Y512.8%
FCF growth 1Y14.23%
FCF growth 3Y101.29%
FCF growth 5Y205.55%
OCF growth 1Y13.45%
OCF growth 3Y74.78%
OCF growth 5Y86.35%