Flywire Corp (FLYW)
Services-Business Services, NEC
Latest Price
$18.10
TTM P/E
67.04
Normalized P/E
--
Div Yield
--
Book Value
6.68
P/B Ratio
2.71
Valuation metrics
adjust assumptions →EPS: $0.11
Book value / share: $6.95
Formula: √(22.5 × EPS × BVPS)
Graham Number
$4.15
77% downside
Base FCF: $85M (median of recent 5yr)
Growth: 11%/yr (median YOY, capped at 25%)
Discount rate: 10%
Terminal growth: 3%
Projection horizon: 10 years
DCF Fair Value
$22.44
+24% upside
EPS: $0.11
Target P/E: 67×
Formula: EPS × P/E
P/E Fair Value
$7.37
59% downside
Institutional Ownership
100.0% held by institutions| Institution | Shares | Value | Ownership % | Change | Filing Date |
|---|---|---|---|---|---|
| Voss Capital, LP | 13.78M | $242.0M | 11.33% | -- | 2026-06-30 |
| BlackRock, Inc. | 9.14M | $160.0M | 7.52% | +480.4K | 2026-06-30 |
| Divisadero Street Capital Management, LP | 6.64M | $116.0M | 5.46% | +573.9K | 2026-06-30 |
| Temasek Holdings (Private) Ltd | 6.17M | $108.0M | 5.08% | -- | 2026-06-30 |
| CADIAN CAPITAL MANAGEMENT, LP | 5.74M | $100.0M | 4.72% | -874.0K | 2026-06-30 |
| WELLINGTON MANAGEMENT GROUP LLP | 5.34M | $93.0M | 4.39% | +65.0K | 2026-06-30 |
| JENNISON ASSOCIATES LLC | 5.27M | $92.0M | 4.34% | -25.9K | 2026-06-30 |
| VANGUARD PORTFOLIO MANAGEMENT LLC | 4.97M | $87.0M | 4.08% | -10.2K | 2026-06-30 |
| VANGUARD CAPITAL MANAGEMENT LLC | 4.96M | $87.0M | 4.08% | -83.7K | 2026-06-30 |
| Driehaus Capital Management LLC | 4.51M | $79.0M | 3.71% | -- | 2026-06-30 |