Remitly

RELY US Financials Transaction & Payment Processing Services
S&P 600
$21.99
+0.27%
Delayed · cached 15 min

Fair value analysis

RELY
Remitly
FinancialsTransaction & Payment Processing Services
$21.99
Close used for this calculation
$13.31Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
31/100
Profitability4/25
Returns2/25
Balance Sheet23/25
Efficiency2/25
Growth0/25
Weak
Quality radar
31Prof.4/25Ret.2/25Eff.2/25B.Sht23/25Growth0/25

Consensus fair value

$13.31
Above FV
▼ -39.5% against the close used
Model range $2.21 – $25.29
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.

Price target range & 52-week position

Bear$2.21Fair value$13.31Bull$25.29
FairClose
52-week traded range
52W low $12.2052W high $26.92

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading above the consensus fair value

Remitly closed at $21.99, 65.2% above the consensus fair value of $13.31 drawn from 6 valuation models.

Financial DNA score 31/100 — Weak. P/E of 70.9x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
$25.29
+15.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
P/E Fair Value
$6.20
-71.8%
EPS × 20x (sector P/E)
EPS=0.31, Sector P/E=20x
EV/EBITDA
$4.68
-78.7%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=102.5M
Book Value (P/B)
$2.21
-90.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=5.1, ROE=6%, g=3%, r=10%
Reverse DCF
$21.99
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 24.3% | Historical: 0%
Margin of Safety
$11.81
-46.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=15.75, MoS=25%

Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.

Educational data only. Not a recommendation to buy, sell or hold any security.

Educational data only. Not a recommendation to buy, sell or hold any security.