investorscraft@gmail.com

Intrinsic ValueRemitly Global, Inc. (RELY)

Previous Close$13.22
Intrinsic Value
Upside potential
Previous Close
$13.22

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Remitly Global, Inc. operates in the digital financial services sector, specializing in cross-border remittances. The company provides a mobile-first platform that enables users to send money internationally with greater speed, transparency, and lower costs compared to traditional remittance providers. Its core revenue model is transaction-based, earning fees from currency exchange and transfer services. Remitly serves a global customer base, primarily focusing on migrant workers and their families, leveraging technology to disrupt the legacy remittance industry. The company competes with both traditional players like Western Union and digital-first fintechs, differentiating itself through user experience, competitive pricing, and a strong compliance framework. Its market position is bolstered by partnerships with banks and financial institutions, expanding its reach in key corridors such as North America to Latin America and Asia. Remitly’s growth is tied to the increasing digitization of financial services and the rising demand for efficient cross-border payment solutions.

Revenue Profitability And Efficiency

Remitly reported revenue of $1.26 billion for FY 2024, reflecting strong top-line growth driven by increased transaction volumes. However, the company posted a net loss of $37.0 million, with diluted EPS of -$0.19, indicating ongoing investments in scaling operations and customer acquisition. Operating cash flow was positive at $194.5 million, suggesting healthy cash generation from core activities, while capital expenditures were modest at $6.0 million, highlighting capital efficiency.

Earnings Power And Capital Efficiency

The company’s earnings power is constrained by its current net loss, but its robust operating cash flow demonstrates underlying business strength. Remitly’s capital efficiency is evident in its low capex relative to revenue, allowing it to reinvest in growth initiatives without significant capital intensity. The focus on digital scalability positions it well for future margin expansion as it achieves greater scale.

Balance Sheet And Financial Health

Remitly maintains a solid balance sheet with $368.1 million in cash and equivalents, providing liquidity to fund operations and growth. Total debt is minimal at $16.3 million, indicating a low leverage profile. The strong cash position and manageable debt levels underscore the company’s financial stability and flexibility to navigate market opportunities.

Growth Trends And Dividend Policy

Remitly’s revenue growth reflects its expanding market share in the digital remittance space. The company does not pay dividends, reinvesting all cash flows into growth initiatives, including geographic expansion and product innovation. This aligns with its strategy to prioritize long-term market penetration over short-term shareholder returns.

Valuation And Market Expectations

The market likely values Remitly based on its growth trajectory and potential to disrupt the remittance industry. While profitability remains elusive, investors may focus on its revenue growth and operating cash flow as indicators of future earnings potential. The stock’s valuation will hinge on execution against its expansion and margin improvement targets.

Strategic Advantages And Outlook

Remitly’s strategic advantages include its technology-driven platform, strong compliance infrastructure, and focus on underserved markets. The outlook is positive, supported by secular trends favoring digital payments and cross-border remittances. Execution risks include competition and regulatory hurdles, but the company’s scalable model positions it well for sustained growth if it can achieve profitability.

Sources

10-K, investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount