The Discounted Cash Flow (DCF) valuation of Twilio Inc (TWLO) is 135.32 USD. With the latest stock price at 181.57 USD, the upside of Twilio Inc based on DCF is -25.5%.
Based on the latest price of 181.57 USD and our DCF valuation, Twilio Inc (TWLO) is a sell. selling Twilio stocks now will result in a potential gain of 25.5%.
| Range | Selected | |
| WACC / Discount Rate | 6.0% - 8.8% | 7.4% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 79.73 - 450.22 | 135.32 |
| Upside | -56.1% - 148.0% | -25.5% |