The Discounted Cash Flow (DCF) valuation of Twilio Inc (TWLO) is (304.11) USD. With the latest stock price at 112.99 USD, the upside of Twilio Inc based on DCF is -369.1%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 5.9% - 7.9% | 6.9% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (973.63) - (185.66) | (304.11) |
| Upside | -961.7% - -264.3% | -369.1% |