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.
813.39B
Better than TWLO's revenue of 15.29B.
18.37%
Worse than TWLO's revenue growth rate of 27.96%.
284.30B
Better than TWLO's ebitda of -1.86B.
34.95%
Better than TWLO's ebitda margin of -12.17%.
243.05B
Better than TWLO's ebit of -3.14B.
29.88%
Better than TWLO's ebit margin of -20.55%.
41.25B
Worse than TWLO's depreciation of 1.28B.
378.60B
Better than TWLO's total cash of 13.77B.
46.55%
Worse than TWLO's cash as percentage of revenue of 90.01%.
125.65B
Worse than TWLO's receivables of 2.11B.
15.45%
Worse than TWLO's receivables as percentage of revenue of 13.80%.
2.92B
Worse than TWLO's inventories of 0.00.
0.36%
Worse than TWLO's inventories as percentage of revenue of 0.00%.
19.42B
Worse than TWLO's accounts payable of 461.07M.
2.39%
Better than TWLO's payables as percentage of revenue of 3.02%.
-95.01B
Better than TWLO's capital expenditure of -301.35M.
-11.68%
Better than TWLO's capex as percentage of revenue of -1.97%.
8.76%
Better than TWLO's weighted average cost of capital (wacc) of 10.49%.
8.83%
Better than TWLO's cost of equity of 10.87%.
4.06%
Better than TWLO's cost of debt of 4.08%.
1.01
Better than TWLO's beta of 1.44.
12.45B
Worse than TWLO's diluted shares outstanding of 165.93M.
25.46B
Worse than TWLO's total debt of 1.11B.
2.07T
Better than TWLO's total equity of 18.83B.
2.09T
Better than TWLO's total capital of 19.94B.
1.22%
Better than TWLO's debt weighting of 5.57%.
98.78%
Better than TWLO's equity weighting of 94.43%.
204.78B
Better than TWLO's ebiat of -3.12B.
134.09B
Better than TWLO's unlevered free cash flow of -2.50B.
4.00%
Better than TWLO's long-term growth rate of 2.00%.
2.93T
Better than TWLO's terminal value of -30.02B.
2.30T
Better than TWLO's enterprise value of -24.01B.
2.00B
Worse than TWLO's net debt of 688.85M.
2.29T
Better than TWLO's equity value of -24.69B.
184.35
Better than TWLO's equity value per share of -148.83.
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.
Analyze analyst forecasts for the company and compare them with competitors.
392.21B
Better than TWLO's estimated revenue of 4.78B.
133.42B
Better than TWLO's estimated ebitda of -835.11M.
9.00
Better than TWLO's estimated eps of 4.30.
109.58B
Better than TWLO's estimated net income of 887.04M.
111.25B
Better than TWLO's estimated ebit of -1.30B.
60.17B
Worse than TWLO's estimated sg&a expense of 2.26B.
