Twilio Inc
NYSE:TWLO

Watchlist Manager
Twilio Inc Logo
Twilio Inc
NYSE:TWLO
Watchlist
Price: 86.86 USD 1.32% Market Closed
Market Cap: 13.3B USD

Relative Value

The Relative Value of one TWLO stock under the Base Case scenario is hidden USD. Compared to the current market price of 86.86 USD, Twilio Inc is hidden .

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

TWLO Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
73
vs Industry
33
Median 3Y
3
Median 5Y
4.1
Industry
2.2
Forward
2.7
vs History
vs Industry
Median 3Y
-14
Median 5Y
-32
Industry
21
Forward
19.5
vs History
47
vs Industry
26
Median 3Y
11
Median 5Y
15.9
Industry
15.9
vs History
36
vs Industry
25
Median 3Y
12
Median 5Y
11.9
Industry
20
vs History
52
vs Industry
53
Median 3Y
1.2
Median 5Y
1.9
Industry
2.7
vs History
60
vs Industry
34
Median 3Y
2.4
Median 5Y
3.6
Industry
2.2
Forward
2.4
vs History
63
vs Industry
34
Median 3Y
5
Median 5Y
7.4
Industry
4.4
vs History
14
vs Industry
6
Median 3Y
-14.5
Median 5Y
-39.8
Industry
11.8
Forward
11.7
vs History
vs Industry
Median 3Y
-17.2
Median 5Y
-36.9
Industry
15.2
Forward
13.7
vs History
47
vs Industry
26
Median 3Y
8.5
Median 5Y
13.8
Industry
14.5
vs History
17
vs Industry
24
Median 3Y
9
Median 5Y
-33.8
Industry
17.1
vs History
52
vs Industry
46
Median 3Y
1.2
Median 5Y
2
Industry
2.2

Multiples Across Competitors

TWLO Competitors Multiples
Twilio Inc Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Twilio Inc
NYSE:TWLO
13.3B USD 3 -121.2 71.7 -293.4
CA
Shopify Inc
NYSE:SHOP
108.4B USD 12.2 53.7 92.6 95.7
US
Snowflake Inc.
NYSE:SNOW
47.9B USD 13.2 -37.2 -36.5 -31.8
US
Cloudflare Inc
NYSE:NET
36.6B USD 21.9 -465 -1 334.1 -233.1
US
GoDaddy Inc
NYSE:GDDY
24.3B USD 5.3 25.9 25.3 28.9
US
Verisign Inc
NASDAQ:VRSN
23.5B USD 15.1 29.9 22.3 23
ID
DCI Indonesia Tbk PT
IDX:DCII
361.3T IDR 199.4 453.6 370.8 370.8
US
Okta Inc
NASDAQ:OKTA
17.7B USD 6.8 630.8 619.5 -245.8
US
MongoDB Inc
NASDAQ:MDB
13.1B USD 6.5 -101.1 -53.5 -49.6
US
Akamai Technologies Inc
NASDAQ:AKAM
11.1B USD 2.8 22 8.8 16.9
US
Switch Inc
F:821
7.7B EUR 13.2 23.2 36.1 113.9
P/S Multiple
Revenue Growth P/S to Growth
US
Twilio Inc
NYSE:TWLO
Average P/S: 27.2
3
9%
0.3
CA
Shopify Inc
NYSE:SHOP
12.2
23%
0.5
US
Snowflake Inc.
NYSE:SNOW
13.2
24%
0.5
US
Cloudflare Inc
NYSE:NET
21.9
27%
0.8
US
GoDaddy Inc
NYSE:GDDY
5.3
8%
0.7
US
Verisign Inc
NASDAQ:VRSN
15.1
5%
3
ID
DCI Indonesia Tbk PT
IDX:DCII
199.4
N/A N/A
US
Okta Inc
NASDAQ:OKTA
6.8
11%
0.6
US
MongoDB Inc
NASDAQ:MDB
6.5
17%
0.4
US
Akamai Technologies Inc
NASDAQ:AKAM
2.8
7%
0.4
US
S
Switch Inc
F:821
13.2
N/A N/A
P/E Multiple
Earnings Growth PEG
US
Twilio Inc
NYSE:TWLO
Average P/E: 177
Negative Multiple: -121.2
N/A N/A
CA
Shopify Inc
NYSE:SHOP
53.7
20%
2.7
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -37.2 N/A N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -465 N/A N/A
US
GoDaddy Inc
NYSE:GDDY
25.9
12%
2.2
US
Verisign Inc
NASDAQ:VRSN
29.9
9%
3.3
ID
DCI Indonesia Tbk PT
IDX:DCII
453.6
N/A N/A
US
Okta Inc
NASDAQ:OKTA
630.8
195%
3.2
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -101.1 N/A N/A
US
Akamai Technologies Inc
NASDAQ:AKAM
22
32%
0.7
US
S
Switch Inc
F:821
23.2
N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Twilio Inc
NYSE:TWLO
Average EV/EBITDA: 155.9
71.7
102%
0.7
CA
Shopify Inc
NYSE:SHOP
92.6
51%
1.8
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -36.5 N/A N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -1 334.1 N/A N/A
US
GoDaddy Inc
NYSE:GDDY
25.3
22%
1.1
US
Verisign Inc
NASDAQ:VRSN
22.3
7%
3.2
ID
DCI Indonesia Tbk PT
IDX:DCII
370.8
N/A N/A
US
Okta Inc
NASDAQ:OKTA
619.5
251%
2.5
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -53.5 N/A N/A
US
Akamai Technologies Inc
NASDAQ:AKAM
8.8
14%
0.6
US
S
Switch Inc
F:821
36.1
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Twilio Inc
NYSE:TWLO
Average EV/EBIT: 108.2
Negative Multiple: -293.4
N/A N/A
CA
Shopify Inc
NYSE:SHOP
95.7
48%
2
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -31.8 N/A N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -233.1 N/A N/A
US
GoDaddy Inc
NYSE:GDDY
28.9
19%
1.5
US
Verisign Inc
NASDAQ:VRSN
23
5%
4.6
ID
DCI Indonesia Tbk PT
IDX:DCII
370.8
N/A N/A
US
Okta Inc
NASDAQ:OKTA
Negative Multiple: -245.8 N/A N/A
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -49.6 N/A N/A
US
Akamai Technologies Inc
NASDAQ:AKAM
16.9
25%
0.7
US
S
Switch Inc
F:821
113.9
N/A N/A