As of 2024-12-12, the Intrinsic Value of Twitter Inc (TWTR) is
2.44 USD. This Twitter valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y).
With the current market price of 53.70 USD, the upside of Twitter Inc is
-95.40%.
The range of the Intrinsic Value is (0.12) - 4.74 USD
Twitter Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(290.59) - (21.65) |
(36.44) |
-167.9% |
| DCF (Growth 10y) |
(15.79) - (151.03) |
(23.37) |
-143.5% |
| DCF (EBITDA 5y) |
(0.12) - 4.74 |
2.44 |
-95.4% |
| DCF (EBITDA 10y) |
1.09 - 10.64 |
5.76 |
-89.3% |
| Fair Value |
-3.65 - -3.65 |
-3.65 |
-106.80% |
| P/E |
(1.76) - (2.47) |
(1.83) |
-103.4% |
| EV/EBITDA |
0.91 - 13.65 |
6.45 |
-88.0% |
| EPV |
(3.10) - (2.96) |
(3.03) |
-105.6% |
| DDM - Stable |
(1.76) - (23.76) |
(12.76) |
-123.8% |
| DDM - Multi |
(1.70) - (18.22) |
(3.14) |
-105.8% |
Twitter Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
41,093.71 |
| Beta |
0.52 |
| Outstanding shares (mil) |
765.25 |
| Enterprise Value (mil) |
43,659.96 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.18% |
| Cost of Debt |
4.54% |
| WACC |
6.82% |