Flywire Corp (FLYW)
Services-Business Services, NEC
Latest Price
$16.01
TTM P/E
66.71
Normalized P/E
--
Div Yield
--
Book Value
6.98
P/B Ratio
2.30
Valuation metrics
adjust assumptions →EPS: $0.11
Book value / share: $6.95
Formula: √(22.5 × EPS × BVPS)
Graham Number
$4.15
74% 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
+40% upside
EPS: $0.11
Target P/E: 67×
Formula: EPS × P/E
P/E Fair Value
$7.37
54% downside
Institutional Ownership
95.1% held by institutions| Institution | Shares | Value | Ownership % | Change | Filing Date |
|---|---|---|---|---|---|
| Voss Capital, LP | 13.78M | $160.0M | 11.35% | +2.03M | 2026-03-31 |
| BlackRock, Inc. | 8.66M | $100.0M | 7.13% | +22.5K | 2026-03-31 |
| CADIAN CAPITAL MANAGEMENT, LP | 6.62M | $77.0M | 5.45% | -1.31M | 2026-03-31 |
| Temasek Holdings (Private) Ltd | 6.17M | $71.0M | 5.08% | -217.5K | 2026-03-31 |
| Divisadero Street Capital Management, LP | 6.07M | $70.0M | 5.00% | +284.1K | 2026-03-31 |
| JENNISON ASSOCIATES LLC | 5.30M | $61.0M | 4.36% | +878.2K | 2026-03-31 |
| WELLINGTON MANAGEMENT GROUP LLP | 5.28M | $61.0M | 4.34% | +447.4K | 2026-03-31 |
| VANGUARD CAPITAL MANAGEMENT LLC | 5.04M | $58.0M | 4.15% | -- | 2026-03-31 |
| VANGUARD PORTFOLIO MANAGEMENT LLC | 4.98M | $57.0M | 4.10% | -- | 2026-03-31 |
| CITADEL ADVISORS LLC | 3.49M | $40.0M | 2.88% | -690.0K | 2026-03-31 |