Remitly Global, Inc. (RELY)
Services-Business Services, NEC · Technology · $1.3B
Intrinsic Value (Consensus)
$4.86
Current Price
$6.20
Margin of Safety
-21.6%
21.6% Above Intrinsic Value
Value: $5
Price: $6
Valuation Model Estimates
Current Price: $6.20
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%.
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
Data last updated: 2026-06-12
Source: Yahoo Finance