238.00 - 242.07
140.53 - 242.25
26.77M / 38.44M (Avg.)
25.64 | 9.39
Analyze DCF forecasts for the company and compare them with competitors.
282.84B
Better than TWLO's revenue of 3.83B.
9.78%
Worse than TWLO's revenue growth rate of 34.64%.
91.33B
Better than TWLO's ebitda of -751.82M.
32.29%
Better than TWLO's ebitda margin of -19.65%.
77.86B
Better than TWLO's ebit of -1.08B.
27.53%
Better than TWLO's ebit margin of -28.18%.
13.47B
Worse than TWLO's depreciation of 326.29M.
113.76B
Better than TWLO's total cash of 4.16B.
40.22%
Worse than TWLO's cash as percentage of revenue of 108.59%.
40.26B
Worse than TWLO's receivables of 547.51M.
14.23%
Better than TWLO's receivables as percentage of revenue of 14.31%.
2.67B
Worse than TWLO's inventories of 0.00.
0.94%
Worse than TWLO's inventories as percentage of revenue of 0.00%.
5.13B
Worse than TWLO's accounts payable of 124.61M.
1.81%
Better than TWLO's payables as percentage of revenue of 3.26%.
-31.48B
Better than TWLO's capital expenditure of -80.18M.
-11.13%
Better than TWLO's capex as percentage of revenue of -2.10%.
9.08%
Better than TWLO's weighted average cost of capital (wacc) of 10.28%.
9.14%
Better than TWLO's cost of equity of 10.64%.
4.26%
Better than TWLO's cost of debt of 4.40%.
1.03
Better than TWLO's beta of 1.32.
12.72B
Worse than TWLO's diluted shares outstanding of 183.33M.
28.50B
Worse than TWLO's total debt of 1.18B.
2.49T
Better than TWLO's total equity of 19.33B.
2.51T
Better than TWLO's total capital of 20.51B.
1.13%
Better than TWLO's debt weighting of 5.74%.
98.87%
Better than TWLO's equity weighting of 94.26%.
65.46B
Better than TWLO's ebiat of -1.09B.
44.09B
Better than TWLO's unlevered free cash flow of -970.87M.
4.00%
Better than TWLO's long-term growth rate of 2.00%.
2.32T
Better than TWLO's terminal value of -62.24B.
1.82T
Better than TWLO's enterprise value of -48.32B.
4.46B
Worse than TWLO's net debt of 521.34M.
1.81T
Better than TWLO's equity value of -48.84B.
142.34
Better than TWLO's equity value per share of -266.41.
Analyze analyst forecasts for the company and compare them with competitors.
253.19B
Better than TWLO's estimated revenue of 2.77B.
80.58B
Better than TWLO's estimated ebitda of -904.91M.
5.43
Better than TWLO's estimated eps of -0.25.
59.17B
Better than TWLO's estimated net income of -1.23B.
61.24B
Better than TWLO's estimated ebit of -1.21B.
28.53B
Worse than TWLO's estimated sg&a expense of 1.99B.
View analysts' price targets and recommendations, and compare them with competitors.
$187.00
Has downside compared to TWLO's upside of 24.11%.
Buy
Equal to TWLO's analyst recommendation of Buy.
