Using the industry peer median P/E Multiples multiple (trailing + forward), Twilio Inc. (TWLO) has a fair value of $29.48 based on 4 comparable companies in the Internet Content & Information industry.
USD in millions except Fair Price. Subject company highlighted.
| Mkt Cap ($M) | Trailing P/E | Forward P/E | |
|---|---|---|---|
| Twilio Inc.TWLO | 22,716 | 677.0x | 26.2x |
| BCE Inc. | 22,623 | 4.8x | — |
| TELUS Corporation | 20,074 | 24.1x | — |
| Perusahaan Perseroan (Persero) PT Telekomunikasi Indonesia Tbk | 18,435 | 0.0x | 0.0x |
| Pinterest, Inc. | 12,314 | 29.9x | 10.3x |
| Industry Median | 14.5x | 5.2x | |
| (*) Profit after tax | 34 | 867 | |
| Equity Value | 490 | 8,931 | |
| (/) Outstanding shares | 160 | 160 | |
| Fair Price | $3 | $56 | |
Using the industry peer median EV/EBITDA multiple (trailing + forward), Twilio Inc. (TWLO) has a fair value of $32.72 based on 5 comparable companies in the Internet Content & Information industry.
USD in millions except Fair Price. Subject company highlighted.
| Mkt Cap ($M) | Trailing EV/EBITDA | Forward EV/EBITDA | |
|---|---|---|---|
| Twilio Inc.TWLO | 22,716 | 85.0x | 75.7x |
| BCE Inc. | 22,623 | 6.7x | — |
| TELUS Corporation | 20,074 | 8.1x | — |
| Perusahaan Perseroan (Persero) PT Telekomunikasi Indonesia Tbk | 18,435 | 0.6x | 0.6x |
| Pinterest, Inc. | 12,314 | 33.6x | 29.9x |
| Zillow Group, Inc. Class C | 10,086 | 37.7x | 32.7x |
| Industry Median | 8.1x | 29.9x | |
| (*) EBITDA | 273 | 306 | |
| = Enterprise Value | 2,204 | 9,161 | |
| (-) Net Debt | 453 | 453 | |
| Equity Value | 1,750 | 8,708 | |
| (/) Outstanding shares | 160 | 160 | |
| Fair Price | $11 | $54 | |
Using the industry peer median EV/Revenue multiple (trailing + forward), Twilio Inc. (TWLO) has a fair value of $84.31 based on 7 comparable companies in the Internet Content & Information industry.
USD in millions except Fair Price. Subject company highlighted.
| Mkt Cap ($M) | Trailing EV/Revenue | Forward EV/Revenue | |
|---|---|---|---|
| Twilio Inc.TWLO | 22,716 | 4.6x | 4.1x |
| Nebius Group N.V. | 27,010 | 53.3x | 8.6x |
| BCE Inc. | 22,623 | 2.9x | — |
| TELUS Corporation | 20,074 | 2.7x | — |
| Perusahaan Perseroan (Persero) PT Telekomunikasi Indonesia Tbk | 18,435 | 0.3x | 0.3x |
| Pinterest, Inc. | 12,314 | 2.7x | 2.4x |
| Zillow Group, Inc. Class C | 10,086 | 3.8x | 3.3x |
| Snap Inc. | 7,972 | 2.0x | 1.7x |
| Industry Median | 2.7x | 2.4x | |
| (*) Revenue | 5,067 | 5,689 | |
| = Enterprise Value | 13,931 | 13,921 | |
| (-) Net Debt | 453 | 453 | |
| Equity Value | 13,477 | 13,467 | |
| (/) Outstanding shares | 160 | 160 | |
| Fair Price | $84 | $84 | |
Using the PEG framework with analyst consensus forward EPS growth of 25.0%, the company has a fair value of $135.58 based on NTM EPS (FY2026) of $5.42. The current PEG ratio is 0.23.
PEG < 1 = bargain, 1–1.5 = fair, > 2 = expensive.
Growth above 25% is capped — hypergrowth may not be sustainable long-term.
| EPS Growth RateForward | 104.5% |
| Adjusted Growth (clamped 8–25%)Clamped | 25.0% |
| Fair P/E | 25.0x |
| NTM EPS (FY2026) | $5.42 |
| Fair Value | $135.58 |
| Period | EPS Est. | Growth | Analysts |
|---|---|---|---|
| FY2025 (actual) | $0.21 | — | — |
| FY2026E | $5.42 | +2482.4% | 21 |
| FY2027E | $6.38 | +17.7% | 21 |
| FY2028E | $7.23 | +13.3% | 12 |
| FY2029E | $6.88 | -4.9% | 11 |
| FY2030E | $7.51 | +9.2% | 6 |
5Y Forward EPS CAGR: 104.5%
| Year | Net Income | EPS | YoY |
|---|---|---|---|
| FY2021 | $-949.9M | $-5.45 | — |
| FY2022 | $-1.3B | $-6.86 | — |
| FY2023 | $-1.0B | $-5.54 | — |
| FY2024 | $-109.4M | $-0.66 | — |
| FY2025 | $33.8M | $0.21 | — |
4Y Historical EPS CAGR: 0.0%
Disclaimer: Sweet Value Lab provides estimated intrinsic values for informational purposes only. This is not financial advice. All models rely on assumptions that may not reflect future performance. Always do your own research before making investment decisions.