Dropbox Inc
NASDAQ:DBX

Watchlist Manager
Dropbox Inc Logo
Dropbox Inc
NASDAQ:DBX
Watchlist
Price: 26.71 USD -2.27%
Market Cap: 6.9B USD

Relative Value

The Relative Value of one DBX stock under the Base Case scenario is hidden USD. Compared to the current market price of 26.71 USD, Dropbox 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.

DBX Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
98
vs Industry
37
Median 3Y
3.2
Median 5Y
3.5
Industry
2.4
Forward
2.8
vs History
66
vs Industry
34
Median 3Y
15.1
Median 5Y
15.1
Industry
22.3
Forward
9.5
vs History
98
vs Industry
49
Median 3Y
9.3
Median 5Y
10.4
Industry
16
vs History
98
vs Industry
49
Median 3Y
11.2
Median 5Y
11.2
Industry
20.9
vs History
vs Industry
Median 3Y
-19.3
Median 5Y
-19.3
Industry
3
vs History
88
vs Industry
32
Median 3Y
3.4
Median 5Y
3.6
Industry
2.4
Forward
3.2
vs History
87
vs Industry
45
Median 3Y
4.2
Median 5Y
4.4
Industry
4.9
vs History
96
vs Industry
28
Median 3Y
13.9
Median 5Y
16.4
Industry
12.2
Forward
6.8
vs History
96
vs Industry
26
Median 3Y
17.8
Median 5Y
23.7
Industry
15.9
Forward
7.9
vs History
98
vs Industry
43
Median 3Y
9.9
Median 5Y
10.6
Industry
14.7
vs History
98
vs Industry
39
Median 3Y
10.2
Median 5Y
11.1
Industry
17.4
vs History
95
vs Industry
20
Median 3Y
5
Median 5Y
5.6
Industry
2.4

Multiples Across Competitors

DBX Competitors Multiples
Dropbox Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Dropbox Inc
NASDAQ:DBX
7B USD 2.8 13.9 10.4 13
US
Ezenia! Inc
OTC:EZEN
567B USD 233 910.9 -180 630.8 -182 667.2 -177 298
US
Palantir Technologies Inc
NYSE:PLTR
421.1B USD 107.9 387.2 473.4 488
DE
SAP SE
XETRA:SAP
254B EUR 6.9 35.7 22 25
US
Salesforce Inc
NYSE:CRM
244.4B USD 6 33.3 19.7 27.2
US
Applovin Corp
NASDAQ:APP
222.1B USD 40.2 78.8 62.2 67.7
US
Intuit Inc
NASDAQ:INTU
176.6B USD 9 42.7 29.7 34.3
US
NCR Corp
LSE:0K45
146.1B USD 55.1 -2 394.5 414.9 1 213.9
US
Adobe Inc
NASDAQ:ADBE
134.6B USD 5.6 18.8 14.1 15.4
US
Synopsys Inc
NASDAQ:SNPS
97.6B USD 13.8 73.2 68.7 118.2
US
Cadence Design Systems Inc
NASDAQ:CDNS
88.7B USD 17 83.6 47.4 53.7
P/S Multiple
Revenue Growth P/S to Growth
US
Dropbox Inc
NASDAQ:DBX
Average P/S: 21 288.7
2.8
0%
N/A
US
Ezenia! Inc
OTC:EZEN
233 910.9
N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
107.9
46%
2.3
DE
SAP SE
XETRA:SAP
6.9
11%
0.6
US
Salesforce Inc
NYSE:CRM
6
10%
0.6
US
Applovin Corp
NASDAQ:APP
40.2
29%
1.4
US
Intuit Inc
NASDAQ:INTU
9
13%
0.7
US
N
NCR Corp
LSE:0K45
55.1
-8%
N/A
US
Adobe Inc
NASDAQ:ADBE
5.6
10%
0.6
US
Synopsys Inc
NASDAQ:SNPS
13.8
20%
0.7
US
Cadence Design Systems Inc
NASDAQ:CDNS
17
14%
1.2
P/E Multiple
Earnings Growth PEG
US
Dropbox Inc
NASDAQ:DBX
Average P/E: 85.2
13.9
22%
0.6
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -180 630.8 N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
387.2
94%
4.1
DE
SAP SE
XETRA:SAP
35.7
48%
0.7
US
Salesforce Inc
NYSE:CRM
33.3
32%
1
US
Applovin Corp
NASDAQ:APP
78.8
61%
1.3
US
Intuit Inc
NASDAQ:INTU
42.7
31%
1.4
US
N
NCR Corp
LSE:0K45
Negative Multiple: -2 394.5
-49%
N/A
US
Adobe Inc
NASDAQ:ADBE
18.8
21%
0.9
US
Synopsys Inc
NASDAQ:SNPS
73.2
43%
1.7
US
Cadence Design Systems Inc
NASDAQ:CDNS
83.6
34%
2.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Dropbox Inc
NASDAQ:DBX
Average EV/EBITDA: 116.3
10.4
23%
0.5
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -182 667.2 N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
473.4
137%
3.5
DE
SAP SE
XETRA:SAP
22
18%
1.2
US
Salesforce Inc
NYSE:CRM
19.7
24%
0.8
US
Applovin Corp
NASDAQ:APP
62.2
53%
1.2
US
Intuit Inc
NASDAQ:INTU
29.7
27%
1.1
US
N
NCR Corp
LSE:0K45
414.9
16%
25.9
US
Adobe Inc
NASDAQ:ADBE
14.1
16%
0.9
US
Synopsys Inc
NASDAQ:SNPS
68.7
56%
1.2
US
Cadence Design Systems Inc
NASDAQ:CDNS
47.4
27%
1.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Dropbox Inc
NASDAQ:DBX
Average EV/EBIT: 205.6
13
28%
0.5
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -177 298 N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
488
141%
3.5
DE
SAP SE
XETRA:SAP
25
21%
1.2
US
Salesforce Inc
NYSE:CRM
27.2
34%
0.8
US
Applovin Corp
NASDAQ:APP
67.7
57%
1.2
US
Intuit Inc
NASDAQ:INTU
34.3
32%
1.1
US
N
NCR Corp
LSE:0K45
1 213.9
70%
17.3
US
Adobe Inc
NASDAQ:ADBE
15.4
17%
0.9
US
Synopsys Inc
NASDAQ:SNPS
118.2
73%
1.6
US
Cadence Design Systems Inc
NASDAQ:CDNS
53.7
30%
1.8