The Discounted Cash Flow (DCF) valuation of Twilio Inc (TWLO) is 58.98 USD. With the latest stock price at 114.55 USD, the upside of Twilio Inc based on DCF is -48.5%.
Based on the latest price of 114.55 USD and our DCF valuation, Twilio Inc (TWLO) is a sell. selling Twilio stocks now will result in a potential gain of 48.5%.
| Range | Selected | |
| WACC / Discount Rate | 6.5% - 9.0% | 7.7% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 35.20 - 157.78 | 58.98 |
| Upside | -69.3% - 37.7% | -48.5% |