The Discounted Cash Flow (DCF) valuation of 2U Inc (TWOU) is (406.66) USD. With the latest stock price at 1.25 USD, the upside of 2U Inc based on DCF is -32633.1%.
Note: valuation result may not be accurate due to the company's negative earnings.
Range | Selected | |
WACC / Discount Rate | 8.2% - 11.5% | 9.9% |
Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
Fair Price | (647.78) - (315.10) | (406.66) |
Upside | -51922.4% - -25307.8% | -32633.1% |