Flywire (FLYW) Financials: Revenue & Earnings
FLYW$18.76-0.08 -0.43%
$2.28B
Market Cap
69.70
P/E
44.84
Forward P/E
61
Score
Flywire (FLYW) Financials: Revenue & Earnings
FLYW price $18.76 -0.08 -0.43%
- Ticker
- FLYW
- Price
- $18.76
- Change
- -0.08 -0.43%
- Market cap ?
- $2.28B
- P/E ?
- 69.70
- Forward P/E ?
- 44.84
- Dividend yield ?
- 0.00%
- Beta ?
- 1.35
- Sector
- Industrials
- Industry
- Specialty Business Services
- Stocklytics score
- 61
- Value
- 42
- Quality
- 61
- Growth
- 80
Stocklytics score rationale: value 42, quality 61, growth 80.
Financials
| 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| 94918000 | 131783000 | 201149000 | 289375000 | 403094000 | 492144000 | 623025000 |
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…
Fair value
FLYW fair value $20.26. Price $18.76. Price is 7% below fair value.
Above fair value, but less expensive than usual. A smaller premium than on 76% of days in the past 5 years.
Fair value is an estimate of what one share is worth if future cash flows arrive as modeled. It is not a forecast of the share price. How discounted cash flow works.
Calculated with a 10-year free-cash-flow discount. Starting free cash flow 87.99M. Growth 20.00%. When analyst earnings forecasts are available, free cash flow in those years is forecast earnings times the company's usual conversion of earnings into free cash flow, kept between 60% and 130%. Years with fewer than 3 analyst estimates are left out. Growth then fades in a straight line to terminal growth by year 10, starting from the last well-covered year's growth, or from the pace across those years when the final year slows sharply, kept between 0% and 20%. Without those forecasts, year-1 growth is analyst revenue growth for the next full fiscal year, or 5-year historical revenue growth when that forecast is missing, held for five years, then fading in a straight line to terminal growth by year 10. Terminal growth 3.00%. Discount rate 11.73% (beta 1.4). Beta is kept between 0.8 and 2.0, which on its own would make the discount rate 8.7% to 15.3%. The rate is then capped at 12%. A cap is used because a discount above 12% pushes higher-beta stocks further from the price. The discount rate stays at least 5 percentage points above terminal growth. Shares 121.67M. Net debt -328.96M. The earnings value is next-12-months earnings per share, or trailing earnings when that forecast is missing, times the stock's own 10-year median P/E, kept between 8 and 40. Fewer than five years of history uses the sector's typical P/E. Fair value is the average of the cash-flow value and the earnings value when both exist. Model uncertainty is high when fair value is more than 60% from the price, or when most of the cash-flow value sits after year 10.
Earnings
| Date | EPS actual | EPS estimate | Revenue | Revenue estimate |
|---|---|---|---|---|
| 2026-11-03 | — | 0.31 | — | 233.26M |
| 2026-08-04 | -0.07 | -0.02 | 163.80M | 156.47M |
| 2026-05-05 | 0.10 | 0.03 | 184.00M | 170.24M |
| 2026-02-24 | 0.00 | -0.01 | 152.70M | 144.60M |
| 2025-11-04 | 0.23 | 0.19 | 200.14M | 144.96M |
| 2025-08-05 | -0.09 | -0.07 | 131.89M | 180.65M |
| 2025-05-06 | 0.03 | 0.01 | 133.45M | 123.92M |
| 2025-02-25 | -0.12 | -0.01 | 117.55M | 135.00M |
| 2024-11-07 | 0.30 | 0.15 | 156.81M | 118.85M |
| 2024-08-06 | -0.11 | -0.09 | 103.68M | 148.77M |
| 2024-05-07 | -0.05 | -0.02 | 114.10M | 102.72M |
| 2024-02-27 | 0.01 | -0.07 | 100.55M | 109.90M |
| 2023-11-07 | 0.08 | 0.10 | 123.32M | 90.52M |
| 2023-08-08 | -0.15 | -0.15 | 84.87M | 74.95M |
| 2023-05-09 | -0.03 | -0.05 | 94.36M | 83.87M |
| 2023-02-28 | -0.01 | -0.11 | 73.05M | 84.39M |
| 2022-11-08 | -0.04 | 0.06 | 95.23M | 87.85M |
| 2022-08-09 | -0.22 | -0.17 | 56.54M | 47.04M |
| 2022-05-10 | -0.10 | -0.03 | 64.55M | 56.26M |
| 2022-03-02 | -0.11 | -0.08 | 51.39M | 41.16M |
| 2021-11-09 | 0.08 | 0.00 | 67.79M | 51.50M |
| 2021-08-10 | -0.16 | -0.18 | 36.98M | 25.83M |
| 2021-06-02 | -0.09 | — | 44.99M | — |
| 2021-05-28 | -0.05 | — | 33.23M | — |
| 2020-09-30 | 0.06 | — | 42.09M | — |
| 2020-06-30 | -0.18 | — | 23.76M | — |
| 2020-03-31 | 0.04 | — | 32.71M | — |
Dividends
Yield 0.00%. Payout ratio 0.00%. Frequency —.
Safety score 37/100 · Watch. Payout ratio is 0% of earnings. Free-cash-flow coverage is not available, so this part stays neutral. No dividend history was found. There is no dividend yield.
| Ex-date | Dividend | Record | Payment | Frequency |
|---|---|---|---|---|
| No data yet. | ||||
Insider trades
| Date | Insider | Action | Shares | Price | Value |
|---|---|---|---|---|---|
| 2026-10-13 | King David R. | Sell | 36.90K | $18.32 | 675.84K |
| 2026-09-22 | Farmer Sabrina | Buy | 20.30K | — | — |
| 2026-09-22 | Farmer Sabrina | Other | 0 | — | — |
| 2026-09-18 | Voss Capital, LP | Buy | 100.00K | $10.00 | 1.00M |
| 2026-09-18 | Voss Capital, LP | Sell | 1.00K | $10.00 | 10.00K |
| 2026-09-11 | King David R. | Sell | 36.90K | $17.88 | 659.73K |
| 2026-09-08 | Butterfield Peter | Sell | 12.16K | $17.99 | 218.63K |
| 2026-09-02 | Kansal Mohit | Sell | 12.42K | $18.69 | 232.24K |
| 2026-09-01 | Orgel Rob | Sell | 21.98K | $18.18 | 399.69K |
| 2026-09-01 | Butterfield Peter | Sell | 7.88K | $18.18 | 143.26K |
| 2026-09-01 | King David R. | Sell | 15.97K | $18.18 | 290.43K |
| 2026-09-01 | Pitigoi Cosmin | Sell | 21.67K | $18.18 | 394.12K |
| 2026-09-01 | Kansal Mohit | Sell | 9.92K | $18.18 | 180.45K |
| 2026-09-01 | Massaro Michael | Sell | 39.99K | $18.18 | 727.27K |
| 2026-09-01 | Massaro Michael | Sell | 112.50K | $18.39 | 2.07M |
| 2026-08-28 | Voss Capital, LP | Sell | 37.01K | $18.78 | 695.04K |
| 2026-08-28 | Voss Capital, LP | Sell | 7.76K | $18.78 | 145.81K |
| 2026-08-27 | Voss Capital, LP | Sell | 91.93K | $18.91 | 1.74M |
| 2026-08-27 | Voss Capital, LP | Sell | 2.00K | $18.91 | 37.75K |
| 2026-08-26 | Voss Capital, LP | Sell | 25.54K | $18.99 | 485.11K |
| 2026-08-26 | Voss Capital, LP | Sell | 555 | $18.99 | 10.54K |
| 2026-08-25 | Voss Capital, LP | Sell | 169.29K | $19.19 | 3.25M |
| 2026-08-25 | Voss Capital, LP | Sell | 3.68K | $19.19 | 70.60K |
| 2026-08-24 | Voss Capital, LP | Sell | 99.15K | $19.49 | 1.93M |
| 2026-08-24 | Voss Capital, LP | Sell | 2.15K | $19.49 | 41.98K |
| 2026-08-19 | Voss Capital, LP | Sell | 25.00K | $18.86 | 471.49K |
| 2026-08-18 | Voss Capital, LP | Sell | 10.95K | $18.24 | 199.64K |
| 2026-08-18 | Voss Capital, LP | Sell | 18.55K | $18.40 | 341.30K |
| 2026-08-18 | Voss Capital, LP | Sell | 9.28K | $18.24 | 169.18K |
| 2026-08-18 | Voss Capital, LP | Sell | 9.28K | $18.24 | 169.16K |
| 2026-08-18 | Voss Capital, LP | Sell | 15.72K | $18.40 | 289.24K |
| 2026-08-18 | Voss Capital, LP | Sell | 15.72K | $18.40 | 289.26K |
| 2026-08-07 | Riese Phillip John | Buy | 48.00K | $0.59 | 28.32K |
| 2026-08-07 | Riese Phillip John | Sell | 36.00K | $18.22 | 656.03K |
| 2026-08-07 | Riese Phillip John | Sell | 48.00K | $0.59 | 28.32K |
| 2026-07-17 | Massaro Michael | Sell | 32.33K | $18.20 | 588.30K |
| 2026-07-16 | Massaro Michael | Sell | 92.67K | $18.62 | 1.73M |
| 2026-07-01 | Butterfield Peter | Sell | 31.10K | $18.06 | 561.46K |
| 2026-06-30 | King David R. | Sell | 5.12K | $3.95 | 20.24K |
| 2026-06-30 | King David R. | Sell | 5.12K | $3.95 | 20.24K |
| 2026-06-25 | Kansal Mohit | Sell | 3.65K | $16.96 | 61.90K |
| 2026-06-15 | Kansal Mohit | Sell | 54.54K | $15.15 | 826.59K |
| 2026-06-15 | Massaro Michael | Sell | 50.00K | $15.26 | 762.94K |
| 2026-06-15 | Butterfield Peter | Sell | 6.53K | $15.08 | 98.42K |
| 2026-06-08 | Santos Edwin J | Sell | 6.52K | $14.12 | 92.12K |
| 2026-06-05 | Butterfield Peter | Sell | 6.19K | $14.40 | 89.11K |
| 2026-06-04 | Santos Edwin J | Sell | 10.47K | $14.69 | 153.71K |
| 2026-06-02 | Harris Matthew C | Buy | 11.56K | — | — |
| 2026-06-02 | Riese Phillip John | Buy | 11.56K | — | — |
| 2026-06-02 | Riese Phillip John | Buy | 5.00K | $0.59 | 2.95K |
| 2026-06-02 | Riese Phillip John | Sell | 4.80K | $15.39 | 73.89K |
| 2026-06-02 | Riese Phillip John | Sell | 200 | $16.18 | 3.24K |
| 2026-06-02 | Riese Phillip John | Sell | 5.00K | $0.59 | 2.95K |
| 2026-06-02 | Finkelstein Alex | Buy | 11.56K | — | — |
| 2026-06-02 | Santos Edwin J | Buy | 11.56K | — | — |
| 2026-06-02 | Jaques Carleigh | Buy | 11.56K | — | — |
| 2026-06-02 | Offereins Diane E | Buy | 11.56K | — | — |
| 2026-06-02 | Howard Gretchen | Buy | 11.56K | — | — |
| 2026-06-02 | Katziff Christine | Buy | 11.56K | — | — |
| 2026-05-07 | Butterfield Peter | Sell | 1.48K | $18.02 | 26.66K |
| 2026-05-06 | Massaro Michael | Sell | 11.83K | $15.65 | 185.19K |
| 2026-05-06 | Massaro Michael | Sell | 38.17K | $16.62 | 634.50K |
| 2026-05-06 | Riese Phillip John | Buy | 37.92K | $0.59 | 22.37K |
| 2026-05-06 | Riese Phillip John | Sell | 5.29K | $15.54 | 82.27K |
| 2026-05-06 | Riese Phillip John | Sell | 17.81K | $16.73 | 297.95K |
| 2026-05-06 | Riese Phillip John | Sell | 14.82K | $17.50 | 259.37K |
| 2026-05-06 | Riese Phillip John | Sell | 37.92K | $0.59 | 22.37K |
| 2026-05-06 | Pitigoi Cosmin | Sell | 35.00K | $17.38 | 608.17K |
| 2026-05-06 | Kansal Mohit | Sell | 16.10K | $15.90 | 256.01K |
| 2026-04-21 | Pitigoi Cosmin | Sell | 30.00K | $14.00 | 420.00K |
| 2026-03-31 | King David R. | Buy | 8.00K | $3.95 | 31.60K |
| 2026-03-31 | King David R. | Sell | 8.00K | $3.95 | 31.60K |
| 2026-03-30 | Butterfield Peter | Buy | 140.00K | $0.59 | 82.60K |
| 2026-03-30 | Butterfield Peter | Sell | 140.00K | $0.59 | 82.60K |
| 2026-03-25 | Katziff Christine | Buy | 28.23K | — | — |
| 2026-03-25 | Katziff Christine | Other | 0 | — | — |
| 2026-03-16 | Massaro Michael | Buy | 14.09K | $3.95 | 55.64K |
| 2026-03-16 | Massaro Michael | Sell | 14.09K | $3.95 | 55.64K |
| 2026-03-05 | Butterfield Peter | Sell | 9.01K | $13.05 | 117.54K |
| 2026-03-02 | Kansal Mohit | Sell | 20.18K | — | — |
| 2026-03-02 | Massaro Michael | Sell | 150.00K | $12.31 | 1.85M |
| 2026-03-02 | Massaro Michael | Sell | 105.02K | $12.43 | 1.31M |
| 2026-03-02 | Pitigoi Cosmin | Sell | 39.72K | $12.43 | 493.74K |
| 2026-03-02 | King David R. | Sell | 34.81K | $12.43 | 432.70K |
| 2026-03-02 | Butterfield Peter | Sell | 14.12K | $12.43 | 175.52K |
| 2026-03-02 | Orgel Rob | Sell | 64.51K | $12.43 | 801.88K |
| 2026-03-01 | Kansal Mohit | Other | 0 | — | — |
| 2026-03-01 | Kansal Mohit | Other | 11.99K | $3.95 | 47.36K |
| 2026-02-24 | Massaro Michael | Buy | 751.81K | — | — |
| 2026-02-24 | Orgel Rob | Buy | 362.32K | — | — |
| 2026-02-24 | Butterfield Peter | Buy | 181.16K | — | — |
| 2026-02-24 | Pitigoi Cosmin | Buy | 362.32K | — | — |
| 2026-02-24 | King David R. | Buy | 244.56K | — | — |
| 2026-02-23 | Blanc Patrick | Buy | 234.23K | — | — |
| 2026-02-23 | Blanc Patrick | Other | 0 | — | — |
| 2026-02-13 | Voss Capital, LP | Buy | 25.00K | $10.99 | 274.80K |
| 2026-01-07 | Butterfield Peter | Sell | 13.33K | $15.01 | 200.07K |
| 2026-01-07 | Riese Phillip John | Buy | 16.61K | $0.59 | 9.80K |
| 2026-01-07 | Riese Phillip John | Sell | 16.61K | $15.08 | 250.56K |
| 2026-01-07 | Riese Phillip John | Sell | 16.61K | $0.59 | 9.80K |
Institutional holders
Latest filed quarter: Q2 2026.
Institutions holding: 248, holders +28 vs prior quarter. Ownership 106.22%.
| Holder | Shares | Change | Change % | Value |
|---|---|---|---|---|
| VOSS CAPITAL, LP | 13.63M | 13.47M | +8721.68% | 239.47M |
| BLACKROCK, INC. | 9.14M | 480.40K | +5.54% | 160.67M |
| DIVISADERO STREET CAPITAL MANAGEMENT, LP | 6.64M | 573.92K | +9.45% | 116.74M |
| TEMASEK HOLDINGS (PRIVATE) LTD | 6.17M | 0 | 0.00% | 108.47M |
| CADIAN CAPITAL MANAGEMENT, LP | 5.74M | -873.95K | -13.21% | 100.92M |
| WELLINGTON MANAGEMENT GROUP LLP | 5.34M | 65.00K | +1.23% | 93.83M |
| JENNISON ASSOCIATES LLC | 5.27M | -25.92K | -0.49% | 92.65M |
| VANGUARD PORTFOLIO MANAGEMENT LLC | 4.97M | -10.18K | -0.20% | 87.26M |
| VANGUARD CAPITAL MANAGEMENT LLC | 4.96M | -83.71K | -1.66% | 87.16M |
| DRIEHAUS CAPITAL MANAGEMENT LLC | 4.51M | 4.51M | New | 79.19M |
| GEODE CAPITAL MANAGEMENT, LLC | 3.20M | 208.14K | +6.95% | 56.28M |
| MANGROVE PARTNERS IM, LLC | 2.98M | -30.92K | -1.03% | 52.43M |
| STATE STREET CORP | 2.87M | 10.38K | +0.36% | 50.50M |
| UBS GROUP AG | 2.83M | 2.65M | +1436.43% | 49.76M |
| CITADEL ADVISORS LLC | 2.59M | 2.53M | +3845.20% | 45.54M |
| WASATCH ADVISORS LP | 2.51M | 2.51M | New | 44.03M |
| FULLER & THALER ASSET MANAGEMENT, INC. | 2.35M | 2.35M | New | 41.37M |
| DIMENSIONAL FUND ADVISORS LP | 2.25M | 361.60K | +19.16% | 39.51M |
| AMERIPRISE FINANCIAL INC | 1.45M | -132.79K | -8.41% | 25.41M |
| PRIMECAP MANAGEMENT CO/CA/ | 1.45M | -27.80K | -1.89% | 25.40M |
| MORGAN STANLEY | 1.43M | -84.99K | -5.62% | 25.06M |
| GOLDMAN SACHS GROUP INC | 1.25M | -165.79K | -11.68% | 22.02M |
| FRANKLIN TEMPLETON INC | 1.20M | 14.39K | +1.21% | 21.17M |
| FIRST EAGLE INVESTMENT MANAGEMENT, LLC | 1.15M | 352.80K | +44.05% | 20.27M |
| ARARAT CAPITAL MANAGEMENT LP | 1.14M | -299.88K | -20.76% | 20.12M |
Earnings and financials
Flywire Corp (FLYW) trades at $18.76, with a market cap of $2.28B and a trailing P/E of 69.70. Revenue below is the annual history on file. It describes what the business has already reported. It is not a forecast and it is not a recommendation.
Financials
| 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| 94918000 | 131783000 | 201149000 | 289375000 | 403094000 | 492144000 | 623025000 |
Insights · Dividends · Forecast · Financials · Learn