The Discounted Cash Flow (DCF) valuation of Twilio Inc (TWLO) is 57.01 USD. With the latest stock price at 118.48 USD, the upside of Twilio Inc based on DCF is -51.9%.
Based on the latest price of 118.48 USD and our DCF valuation, Twilio Inc (TWLO) is a sell. selling Twilio stocks now will result in a potential gain of 51.9%.
| Range | Selected | |
| WACC / Discount Rate | 6.7% - 9.0% | 7.9% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 35.50 - 131.66 | 57.01 |
| Upside | -70.0% - 11.1% | -51.9% |