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.