Remitly Global, Inc. (RELY)
Services-Business Services, NEC · Technology · $4.3B
Intrinsic Value (Consensus)
$4.86
Current Price
$20.36
Margin of Safety
-76.1%
76.1% Above Intrinsic Value
Value: $5
Price: $20
Valuation Model Estimates
Current Price: $20.36
DCF (Discounted Cash Flow)
$22.12
Graham Number
$5.37
Earnings Power Value
$3.01
Relative Value (P/E)
$6.20
Dividend Discount Model
Not applicable
—
Consensus Value
$4.86
Model Assumptions
Discount Rate
10.3%
Growth Rate
5.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Health Score
C
62
Profitability
15/25
Strength
24/25
Valuation
7/25
Growth
16/25
Financial Health Signals
Low debt — conservative balance sheet
Key Financials
- EPS (TTM)
- $0.31
- EPS (Forward)
- $0.33
- Book Value
- $4.13
- P/E Ratio
- 20.0
- Forward P/E
- 19.0
- PEG Ratio
- —
- ROE
- 7.8%
- Debt/Equity
- 18%
- Revenue Growth
- 29.4%
- Earnings Growth
- 5.0%
- Dividend Yield
- N/A
- Beta
- 1.00
Similar Stocks (Technology)
AGMHAGM Group Holdings I...
$986.06+300%
AISPAirship AI Holdings,...
$13.52+300%
MSGMMotorsport Games Inc...
$15.60+300%
TASKTaskUs, Inc.
$20.62+284.7%
ENRENERGIZER HOLDINGS, ...
$61.57+202.1%
Data last updated: 2026-06-16
Source: Yahoo Finance