AlphaMadera's AlphaVal page computes Flywire Corporation's fair value using a multi-method blend (DCF, comparable-multiples, and Graham-style intrinsic value), then compares it to the current market price to flag FLYW as undervalued, fairly valued, or overvalued.

What is Flywire Corporation's fair value?

Fair value for FLYW is a model output combining discounted cash flow projections, peer-group multiples, and a Graham number floor. The live AlphaVal page shows the blended fair value alongside each method's individual estimate.

How does AlphaMadera value FLYW?

AlphaVal uses three primary techniques: a five-year discounted-cash-flow projection with terminal multiple, peer-group multiple analysis (P/E, EV/EBITDA, P/S), and Graham's defensive-investor intrinsic-value formula. Inputs come from FLYW's most recent reported fundamentals.

FLYW - Flywire Corporation

Price: -- -- | CONSENSUS: Buy DETAILS | PRICE TARGET: $18.56 DETAILS

AlphaVal

Deterministic, archetype-aware fair value

Platform & Compounding FCF 85% confidence

Primary model: Two-stage FCF DCF

Valuation Signal Undervalued Strong

Trading 53.6% below fair value

Current Price $16.12

Bear Case $20.16 25.1% upside ($20.16 - $16.12) / $16.12 = 25.1% 12% stage 1 growth, 11% discount

Fair Value $34.72 115.4% upside ($34.72 - $16.12) / $16.12 = 115.4% 20% stage 1 growth, 11% discount

Bull Case $53.01 228.9% upside ($53.01 - $16.12) / $16.12 = 228.9% 26% stage 1 growth, 11% discount

Adjust Assumptions

DCF Stage 1 Growth Rate

20.0%

Discount Rate (WACC)

11.0%

Terminal Growth Rate

3.0%

Key Value Driver

FCF growth rate (20% base case)

Terminal Value % of EV 46%

Implied Market Multiple 16.2x

Plain-Language Summary

Our base-case estimate uses a two-stage discounted cash flow model based on free cash flow. We then blend that result with the average analyst price target of $18.56 from 19 analysts, using a 25% weight on analyst consensus. That produces an estimated intrinsic value of $34.72 per share.

Warnings

ℹ Wall Street's average price target is $18.56 (from 19 analysts). Our estimate is 116% above the consensus -- consider that gap carefully.

Key Risks

P/E alone misleads — earnings depressed by growth investment
Cyclical or commodity businesses may be misclassified as platforms
Terminal value dominance suggests sensitivity to long-run assumptions