The Discounted Cash Flow (DCF) valuation of 2U Inc (TWOU) is (9,183.06) USD. With the latest stock price at 1.58 USD, the upside of 2U Inc based on DCF is -581306.2%.
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 581306.2%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 7.7% - 9.8% | 8.7% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (14,447.44) - (7,092.48) | (9,183.06) |
| Upside | -914494.9% - -448991.1% | -581306.2% |