The Discounted Cash Flow (DCF) valuation of 2U Inc (TWOU) is (7,934.33) USD. With the latest stock price at 1.58 USD, the upside of 2U Inc based on DCF is -502272.5%.
Note: valuation result may not be accurate due to the company's negative cashflows.
| Range | Selected | |
| WACC / Discount Rate | 8.2% - 11.2% | 9.7% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (12,549.11) - (6,154.19) | (7,934.33) |
| Upside | -794347.2% - -389605.5% | -502272.5% |