The Discounted Cash Flow (DCF) valuation of 2U Inc (TWOU) is (9,809.67) USD. With the latest stock price at 1.58 USD, the upside of 2U Inc based on DCF is -620964.9%.
Based on the latest price of 1.58 USD and our DCF valuation, 2U Inc (TWOU) is a sell. selling 2U stocks now will result in a potential gain of 620964.9%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 6.7% - 10.1% | 8.4% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (22,271.49) - (6,871.33) | (9,809.67) |
| Upside | -1409687.7% - -434994.6% | -620964.9% |