The Discounted Cash Flow (DCF) valuation of Twilio Inc (TWLO) is 57.58 USD. With the latest stock price at 115.80 USD, the upside of Twilio Inc based on DCF is -50.3%.
Based on the latest price of 115.80 USD and our DCF valuation, Twilio Inc (TWLO) is a sell. selling Twilio stocks now will result in a potential gain of 50.3%.
| Range | Selected | |
| WACC / Discount Rate | 6.7% - 9.0% | 7.8% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 35.81 - 133.77 | 57.58 |
| Upside | -69.1% - 15.5% | -50.3% |