The Discounted Cash Flow (DCF) valuation of Twilio Inc (TWLO) is 61.37 USD. With the latest stock price at 102.33 USD, the upside of Twilio Inc based on DCF is -40.0%.
Based on the latest price of 102.33 USD and our DCF valuation, Twilio Inc (TWLO) is a sell. selling Twilio stocks now will result in a potential gain of 40.0%.
| Range | Selected | |
| WACC / Discount Rate | 6.6% - 9.1% | 7.9% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 38.85 - 146.17 | 61.37 |
| Upside | -62.0% - 42.8% | -40.0% |