What is Remitly Global, Inc. worth?
With the base-case assumptions below, a discounted cash flow model on Remitly Global, Inc.'s reported free cash flow gives $47.97 per share. The share price was $23.48 on November 10, 2026, 51% below that value.
Inputs from the filings
Three sets of assumptions
| Case | Growth yrs 1-5 | Discount rate | Value per share | Value vs price |
|---|---|---|---|---|
| Bear | 10.0% | 10.0% | $30.35 | +29% |
| Base | 15.0% | 9.0% | $47.97 | +104% |
| Bull | 20.0% | 8.0% | $80.78 | +244% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $61.31 | $65.47 | $70.55 | $76.91 | $85.08 |
| 8.0% | $51.29 | $53.99 | $57.17 | $61.00 | $65.67 |
| 9.0% | $44.00 | $45.84 | $47.97 | $50.45 | $53.39 |
| 10.0% | $38.47 | $39.78 | $41.27 | $42.97 | $44.93 |
| 11.0% | $34.15 | $35.11 | $36.18 | $37.39 | $38.76 |
Where the presets come from
Base: years 1 to 5 grow at Remitly Global, Inc.'s revenue growth rate over the last 4 fiscal years (58.8% a year), held between -5% and 15%. Years 6 to 10 grow halfway between that and the long-run rate of 2.5%. Future cash is discounted at 9% a year.
Bear: 5 points less growth, 2% long-run growth, 10% discount rate. Bull: 5 points more growth (at most 25%), 3% long-run growth, 8% discount rate.
Value per share = (present value of 10 years of free cash flow + present value of everything after + cash - debt) / diluted shares.
This is a model run on assumptions, not a recommendation or a price target. Small changes in the discount rate or growth move the result a lot, as the table above shows. Change them yourself in the calculator.
Adjust the assumptions
Move the sliders for growth, long-run growth and discount rate, or switch to average free cash flow, and see the value per share change.
Adjust the assumptions