COMP <GO>
TNET vs FLYW // EV/EBITDA & P/E VALUATION
TriNet Group Inc. (NYSE) VS. Flywire Corporation Voting (NASDAQ) • 15-METRIC TALLY: TNET 5
— FLYW 3
■ METRIC PARITY
LAST: $63.70 (-9.53%) • MKT CAP: $2.92B
valuation
—
LAST: $19.29 (+1.90%) • MKT CAP: $2.35B
valuation
—
15-METRIC INSTITUTIONAL SIDE-BY-SIDE SCORECARD (TNET VS. FLYW)
EMERALD CELL = QUANTITATIVE EDGE
| INSTITUTIONAL METRIC | TNET | FLYW | SPREAD (A - B) | ADVANTAGE | DEDICATED URL |
|---|---|---|---|---|---|
| Gross Profit Margin | — | — | — | TIE | /gross-margins <GO> |
| Return on Invested Capital (ROIC) | 85.00% | 1.80% | +83.20 | TNET | /roic <GO> |
| EV/EBITDA & P/E Valuation ACTIVE | — | — | — | TIE | /valuation <GO> |
| Free Cash Flow Yield | 8.00% | 4.21% | +3.79 | TNET | /fcf-yield <GO> |
| Operating Margin | — | 1.80% | — | TIE | /operating-margins <GO> |
| Net Profit Margin | 3.10% | 2.20% | +0.90 | TNET | /net-margins <GO> |
| Revenue Growth (YoY) | -0.90% | 26.60% | -27.50 | FLYW | /revenue-growth <GO> |
| Dividend Yield & FCF Payout Safety | 1.78% | 0.00% | +1.78 | TNET | /dividend-safety <GO> |
| Altman Z-Score & Debt/Equity | — | 3.91 | — | TIE | /balance-sheet <GO> |
| Piotroski F-Score Quality | 5/9 | 7/9 | -2.00 | FLYW | /piotroski-score <GO> |
| Options Implied Move & Put/Call Skew | — | — | — | TIE | /options-implied-move <GO> |
| RSI-14 & 200D SMA Momentum | 40.9 | 63.2 | -22.29 | FLYW | /rsi-technicals <GO> |
| 10Y Yield & FRED Macro Beta | — | — | — | TIE | /macro-sensitivity <GO> |
| Forward P/E Multiple | 17.6x | — | — | TIE | /forward-pe <GO> |
| Enterprise Scale & Market Cap | $2.92B | $2.35B | $577.2M | TNET | /market-cap <GO> |
5-YEAR HISTORICAL XBRL REVENUE & MARGIN TRAJECTORY SEC FORM 10-K FY
| FISCAL YEAR | TNET REV | FLYW REV | TNET GROSS % | FLYW GROSS % | TNET FCF | FLYW FCF |
|---|---|---|---|---|---|---|
| FY 2025 | $5.01B | $623.0M | — | — | $234.0M | $98.8M |
| FY 2024 | $5.05B | $492.1M | — | — | $201.0M | $97.7M |
| FY 2023 | $4.92B | $403.1M | — | — | $539.0M | $76.3M |
FRED MACRO REGIME CORRELATION COMPARISON PEARSON r
TNET // BETA —
FLYW // BETA —