Flywire Corp
NASDAQ:FLYW
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Johnson & Johnson
NYSE:JNJ
|
US |
|
Berkshire Hathaway Inc
NYSE:BRK.A
|
US |
|
Bank of America Corp
NYSE:BAC
|
US |
|
Mastercard Inc
NYSE:MA
|
US |
|
UnitedHealth Group Inc
NYSE:UNH
|
US |
|
Exxon Mobil Corp
NYSE:XOM
|
US |
|
Pfizer Inc
NYSE:PFE
|
US |
|
Nike Inc
NYSE:NKE
|
US |
|
Visa Inc
NYSE:V
|
US |
|
Alibaba Group Holding Ltd
NYSE:BABA
|
CN |
|
JPMorgan Chase & Co
NYSE:JPM
|
US |
|
Coca-Cola Co
NYSE:KO
|
US |
|
Verizon Communications Inc
NYSE:VZ
|
US |
|
Chevron Corp
NYSE:CVX
|
US |
|
Walt Disney Co
NYSE:DIS
|
US |
|
PayPal Holdings Inc
NASDAQ:PYPL
|
US |
EV/IC
Enterprise Value to Invested Capital (EV/IC) ratio compares a company`s total enterprise value to the capital invested in its business. It shows how efficiently the company`s market value reflects the funds used to generate returns.
Enterprise Value to Invested Capital (EV/IC) ratio compares a company`s total enterprise value to the capital invested in its business. It shows how efficiently the company`s market value reflects the funds used to generate returns.
Valuation Scenarios
If EV/IC returns to its 3-Year Average (6.3), the stock would be worth $37.61 (182% upside from current price).
| Scenario | EV/IC Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 2.2 | $13.36 |
0%
|
| 3-Year Average | 6.3 | $37.61 |
+182%
|
| 5-Year Average | 10 | $59.78 |
+348%
|
| Industry Average | 2.9 | $17.34 |
+30%
|
| Country Average | 1.5 | $8.93 |
-33%
|
Forward EV/IC
Today’s price vs future invested capital
Peer Comparison
| Market Cap | EV/IC | P/E | ||||
|---|---|---|---|---|---|---|
| US |
F
|
Flywire Corp
NASDAQ:FLYW
|
1.7B USD | 2.2 | 120.7 | |
| US |
|
Visa Inc
NYSE:V
|
638.9B USD | 7.9 | 30.5 | |
| US |
|
Mastercard Inc
NYSE:MA
|
469.6B USD | 10.9 | 30.3 | |
| US |
|
Automatic Data Processing Inc
NASDAQ:ADP
|
86.7B USD | 1.1 | 20.2 | |
| US |
|
PayPal Holdings Inc
NASDAQ:PYPL
|
46.9B USD | 1.6 | 8.8 | |
| NL |
|
Adyen NV
AEX:ADYEN
|
30.2B EUR | 14.8 | 28.4 | |
| US |
|
Paychex Inc
NASDAQ:PAYX
|
33.7B USD | 2.3 | 20.4 | |
| US |
|
Fiserv Inc
NASDAQ:FISV
|
33.1B USD | 0.8 | 9.5 | |
| ES |
|
Amadeus IT Group SA
MAD:AMS
|
20.9B EUR | 2.5 | 15.9 | |
| US |
|
Fidelity National Information Services Inc
NYSE:FIS
|
23.8B USD | 1.1 | 62.3 | |
| US |
|
Affirm Holdings Inc
NASDAQ:AFRM
|
21.1B USD | 2.5 | 74 |
Market Distribution
| Min | 0 |
| 30th Percentile | 0.9 |
| Median | 1.5 |
| 70th Percentile | 2.9 |
| Max | 566 432.7 |
Other Multiples
Flywire Corp
Glance View
Flywire Corporation, founded in 2011, emerged as a solution to the complex challenges of global payments. Picture a bustling tapestry of cross-border transactions, where institutions and individuals often struggle to make seamless, timely, and cost-effective payments. Flywire entered this scene extending its hand primarily to sectors like education, healthcare, and travel, where large, often diverse international payments occur with regular frequency. By leveraging a secure, cloud-based platform, Flywire alleviates the headaches of currency fluctuations, cumbersome banking processes, and opaque transaction fees, providing both operational ease and cost savings. The company’s software matches payments with expected receivables, simplifying reconciliation for institutions and offering transparency and fairness for the payers. The business model that Flywire operates is inherently commission-driven. By facilitating transactions across borders, it charges fees—sometimes to the payer and sometimes to the recipient institution or corporation. Additionally, Flywire capitalizes on currency conversion margins when transactions involve multiple currencies. Unlike traditional methods, its platform is geared toward reducing administrative burdens and accelerating funds transfers, creating a value proposition attractive to both small and large enterprises. As Flywire expands its footprint globally, it continues to acquire more institutions, not merely as clients seeking a transactional service, but as partners desiring integrated payment infrastructures that fit seamlessly into their existing systems. This enables Flywire to embed itself within the core operations of key industries, ensuring a recurrent and growing income stream as its network scales.