Previous Close | $11.14 |
Intrinsic Value | $73.54 |
Upside potential | +560% |
Data is not available at this time.
Flywire Corporation operates as a global payments enablement and software company, specializing in complex, high-value transactions across education, healthcare, travel, and business-to-business (B2B) sectors. Its proprietary platform integrates payment processing, compliance, and reconciliation services, catering to institutions that require secure, cross-border transaction capabilities. The company differentiates itself through vertical-specific solutions, addressing pain points like currency conversion, regulatory adherence, and receivables management for clients in fragmented, high-growth markets. Flywire’s market position is strengthened by its focus on niche verticals where transaction complexity creates barriers to entry for generic payment providers. Its education segment, for instance, serves universities and students worldwide, while its healthcare division streamlines payments for providers and patients. The company’s asset-light model leverages technology to scale without significant physical infrastructure, enabling margin expansion as volumes grow. Competitive advantages include deep domain expertise, a global network of banking partners, and a SaaS-like recurring revenue stream from platform fees and value-added services.
Flywire reported revenue of $492.1 million for FY 2024, with net income of $2.9 million, reflecting a narrow net margin of 0.6%. Diluted EPS stood at $0.0224, indicating modest profitability. Operating cash flow was robust at $91.5 million, supported by high-margin payment processing fees, while capital expenditures were minimal (-$924,000), underscoring the asset-light efficiency of its platform-centric model.
The company’s earnings power is driven by scalable transaction volumes, with operating cash flow conversion highlighting efficient working capital management. Low capital intensity (Capex at 0.2% of revenue) and a debt-light balance sheet (total debt of $1.7 million) suggest strong capital efficiency, though reinvestment in technology and international expansion may temper near-term margin expansion.
Flywire maintains a solid liquidity position, with $495.2 million in cash and equivalents against negligible debt, yielding a net cash position. This provides flexibility for strategic acquisitions or organic growth initiatives. The absence of dividends aligns with its growth-stage focus, prioritizing reinvestment over shareholder payouts.
Revenue growth is likely tied to vertical expansion and cross-selling opportunities, with no dividend policy in place. The company’s focus on high-potential sectors like global education and healthcare suggests sustained top-line momentum, though profitability may remain subdued as it prioritizes market capture over near-term earnings optimization.
The market likely values Flywire for its niche positioning and long-term platform scalability, with modest current earnings offset by high operating cash flow generation. Investors may anticipate margin improvement as the business matures, though valuation multiples could reflect sector-wide compression in fintech.
Flywire’s vertical-specific expertise and global payment network provide durable competitive moats. Near-term challenges include macroeconomic volatility affecting cross-border transaction volumes, but its diversified client base and recurring revenue model support resilience. The outlook hinges on execution in underpenetrated markets and technology-driven operational leverage.
FY 2024 company filings (CIK: 0001580560)
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |