Twilio

Overvalued

WBIN

Not Invested

Community Contributor

Published

25 Apr 25

Views

214

25 Apr

US$183.64

WBIN's Fair Value

US$68.00

170.1% overvalued

55.9%

-9.1%

55.9%

-9.1%

Author's Valuation

US$68170.1% overvalued

WBIN's Fair Value

Valuator

Company Info

Notes

WBIN'sFair Value

US$68

170.1% overvalued

Future estimation in

Revenue

Profit Margin

Future PE

Est. Revenue

Forecast revenue growth rate

9.36%

Historical revenue growth rate

14.56%

IT revenue growth rate

0.80%

Risk Level (Discount Rate)

Our default considers factors like the company's size, volatility, profitablity and country of operation.

Decrease

Increase

Current discount rate

8.87%

Calculation

US$999.89m

Earnings '30

21.41x

PE Ratio '30

US$21.41b

Market Cap '30

US$21.41b

Market Cap '30

214.08m

No. shares '30

US$100.02

Share Price '30

US$100.02 Share Price '30

Discounted to 2025 @ 8.02% p.a.

US$68.00

Fair Value '25