As of 2025-04-23, the Intrinsic Value of Twilio Inc (TWLO) is 50.70 USD. This Twilio valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 83.87 USD, the upside of Twilio Inc is -39.60%.
The range of the Intrinsic Value is 29.65 - 141.49 USD
Based on its market price of 83.87 USD and our intrinsic valuation, Twilio Inc (TWLO) is overvalued by 39.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 29.65 - 141.49 | 50.70 | -39.6% |
| DCF (Growth 10y) | 80.29 - 363.80 | 133.77 | 59.5% |
| DCF (EBITDA 5y) | 42.74 - 80.70 | 61.33 | -26.9% |
| DCF (EBITDA 10y) | 85.49 - 166.25 | 122.83 | 46.5% |
| Fair Value | -3.58 - -3.58 | -3.58 | -104.27% |
| P/E | (20.26) - 4.87 | (8.70) | -110.4% |
| EV/EBITDA | 10.50 - 20.36 | 13.96 | -83.4% |
| EPV | (21.18) - (28.68) | (24.93) | -129.7% |
| DDM - Stable | (7.69) - (41.62) | (24.66) | -129.4% |
| DDM - Multi | 36.85 - 160.55 | 60.59 | -27.8% |
| Market Cap (mil) | 12,801.08 |
| Beta | 1.26 |
| Outstanding shares (mil) | 152.63 |
| Enterprise Value (mil) | 13,370.37 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.04% |
| Cost of Debt | 5.00% |
| WACC | 7.82% |