Dropbox Inc
NASDAQ:DBX

Watchlist Manager
Dropbox Inc Logo
Dropbox Inc
NASDAQ:DBX
Watchlist
Price: 27.64 USD 2.79% Market Closed
Market Cap: 9B USD
Have any thoughts about
Dropbox Inc?
Write Note

Intrinsic Value

The intrinsic value of one DBX stock under the Base Case scenario is 33.5 USD. Compared to the current market price of 27.64 USD, Dropbox Inc is Undervalued by 17%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

DBX Intrinsic Value
33.5 USD
Undervaluation 17%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Dropbox Inc

Backtest Intrinsic Value
Dive into the past to invest in the future

Uncover deeper insights with the Valuation Backtest. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start backtest now and learn if your stock is truly undervalued or overvalued!

Run Backtest
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
Register to View Results
Register to View Results

To access the results of this valuation backtest, please register an account with us. Registration is quick and gives you instant access to insights on 3 stocks per week for free.

Backtest Unavailable

The backtest for DBX cannot be conducted due to limitations such as insufficient data or other constraints. Please select a different stock or adjust your settings.

Backtest In Progress...
Backtest In Progress...
How do you feel about DBX?
Bearish
Neutral
Bullish
Discover Undervalued Stocks
Technology Industry

Fundamental Analysis

Economic Moat
Dropbox Inc

Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

Investment Journal
AI Assistant
AI Assistant
Ask me anything about Dropbox Inc

Provide an overview of the primary business activities
of Dropbox Inc.

What unique competitive advantages
does Dropbox Inc hold over its rivals?

What risks and challenges
does Dropbox Inc face in the near future?

Has there been any significant insider trading activity
in Dropbox Inc recently?

Summarize the latest earnings call
of Dropbox Inc.

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Dropbox Inc.

Provide P/S
for Dropbox Inc.

Provide P/E
for Dropbox Inc.

Provide P/OCF
for Dropbox Inc.

Provide P/FCFE
for Dropbox Inc.

Provide P/B
for Dropbox Inc.

Provide EV/S
for Dropbox Inc.

Provide EV/GP
for Dropbox Inc.

Provide EV/EBITDA
for Dropbox Inc.

Provide EV/EBIT
for Dropbox Inc.

Provide EV/OCF
for Dropbox Inc.

Provide EV/FCFF
for Dropbox Inc.

Provide EV/IC
for Dropbox Inc.

Show me price targets
for Dropbox Inc made by professional analysts.

What are the Revenue projections
for Dropbox Inc?

How accurate were the past Revenue estimates
for Dropbox Inc?

What are the Net Income projections
for Dropbox Inc?

How accurate were the past Net Income estimates
for Dropbox Inc?

What are the EPS projections
for Dropbox Inc?

How accurate were the past EPS estimates
for Dropbox Inc?

What are the EBIT projections
for Dropbox Inc?

How accurate were the past EBIT estimates
for Dropbox Inc?

Compare the revenue forecasts
for Dropbox Inc with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Dropbox Inc and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Dropbox Inc against its competitors.

Analyze the profit margins
(gross, operating, and net) of Dropbox Inc compared to its peers.

Compare the P/E ratios
of Dropbox Inc against its peers.

Discuss the investment returns and shareholder value creation
comparing Dropbox Inc with its peers.

Analyze the financial leverage
of Dropbox Inc compared to its main competitors.

Show all profitability ratios
for Dropbox Inc.

Provide ROE
for Dropbox Inc.

Provide ROA
for Dropbox Inc.

Provide ROIC
for Dropbox Inc.

Provide ROCE
for Dropbox Inc.

Provide Gross Margin
for Dropbox Inc.

Provide Operating Margin
for Dropbox Inc.

Provide Net Margin
for Dropbox Inc.

Provide FCF Margin
for Dropbox Inc.

Show all solvency ratios
for Dropbox Inc.

Provide D/E Ratio
for Dropbox Inc.

Provide D/A Ratio
for Dropbox Inc.

Provide Interest Coverage Ratio
for Dropbox Inc.

Provide Altman Z-Score Ratio
for Dropbox Inc.

Provide Quick Ratio
for Dropbox Inc.

Provide Current Ratio
for Dropbox Inc.

Provide Cash Ratio
for Dropbox Inc.

What is the historical Revenue growth
over the last 5 years for Dropbox Inc?

What is the historical Net Income growth
over the last 5 years for Dropbox Inc?

What is the current Free Cash Flow
of Dropbox Inc?

Discuss the annual earnings per share (EPS)
trend over the past five years for Dropbox Inc.

Business Breakdown

Dropbox Inc. is a leading cloud storage and collaboration platform that has transformed the way individuals and businesses manage and share files online. Founded in 2007 by Drew Houston and Arash Ferdowsi, Dropbox began as a startup with a simple goal: to eliminate the hassle of managing files across multiple devices. Today, it boasts over 700 million registered users and serves millions of businesses worldwide, offering tools that enhance productivity and streamline workflows. The company’s core product allows users to store files securely in the cloud, access them from anywhere, and collaborate in real-time, fostering a sense of community and efficiency that has become essential in today’s...

Read More
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Dropbox Inc

Current Assets 1B
Cash & Short-Term Investments 890.8m
Receivables 69.5m
Other Current Assets 85.2m
Non-Current Assets 1.5B
PP&E 514.2m
Intangibles 504.9m
Other Non-Current Assets 512.1m
Current Liabilities 1.2B
Accounts Payable 35.5m
Accrued Liabilities 306m
Other Current Liabilities 860.6m
Non-Current Liabilities 1.9B
Long-Term Debt 1.6B
Other Non-Current Liabilities 351.5m
Efficiency

Earnings Waterfall
Dropbox Inc

Revenue
2.5B USD
Cost of Revenue
-446.3m USD
Gross Profit
2.1B USD
Operating Expenses
-1.6B USD
Operating Income
508.3m USD
Other Expenses
68.5m USD
Net Income
576.8m USD

Free Cash Flow Analysis
Dropbox Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate
Earnings Calls

In Q3 2024, Dropbox experienced a modest revenue increase of 0.9% year-over-year to $639 million, with total annual recurring revenue (ARR) climbing 2.1%. However, user growth faced challenges, especially in team accounts, leading to an updated full-year revenue guidance of $2.542 billion to $2.545 billion. Operating margins are expected to rise to 36%, supported by a recent workforce reduction. Looking to 2025, revenue may remain flat due to ongoing challenges, although operating margins could expand by 150 basis points. The company is pivoting towards its AI product, Dash, which aims to streamline content management and address contemporary workplace demands.

What is Earnings Call?
Fundamental Scores

DBX Profitability Score
Profitability Due Diligence

Dropbox Inc's profitability score is 62/100. The higher the profitability score, the more profitable the company is.

Positive Free Cash Flow
Exceptional 3-Year Average ROIC
Positive Gross Profit
Exceptional ROIC
62/100
Profitability
Score

Dropbox Inc's profitability score is 62/100. The higher the profitability score, the more profitable the company is.

DBX Solvency Score
Solvency Due Diligence

Dropbox Inc's solvency score is 49/100. The higher the solvency score, the more solvent the company is.

Low D/E
Positive Net Debt
Short-Term Solvency
Long-Term Solvency
49/100
Solvency
Score

Dropbox Inc's solvency score is 49/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

DBX Price Targets Summary
Dropbox Inc

Wall Street analysts forecast DBX stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for DBX is 28.39 USD with a low forecast of 20.2 USD and a high forecast of 34.65 USD.

Lowest
Price Target
20.2 USD
27% Downside
Average
Price Target
28.39 USD
3% Upside
Highest
Price Target
34.65 USD
25% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for DBX?

Click here to dive deeper.

Dividends

Dropbox Inc
does not pay dividends
Shareholder Yield

Current shareholder yield for DBX is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
No dividends
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Ownership

DBX Insider Trading
Buy and sell transactions by insiders

Cumulative Transactions Amount
Period Sold Bought Net
3 Months
6 Months
9 Months
12 Months
Why is insider trading important?

DBX News

Other Videos

Profile

Dropbox Inc Logo
Dropbox Inc

Country

United States of America

Industry

Technology

Market Cap

8.5B USD

Dividend Yield

0%

Description

Dropbox, Inc. is a collaboration platform that's transforming the way people and teams work together. The company is headquartered in San Francisco, California and currently employs 2,667 full-time employees. The company went IPO on 2018-03-23. The firm's platform offers capabilities, which enables users to create, access, organize, share, collaborate and secure the content. Is creates capabilities include Dropbox paper and doc scanner. Its Dropbox paper allow users to co-author content, tag others, assign tasks with due dates, embed and comment on files, tables, checklists, and code snippets in real-time. Its doc scanner enables users to create content in Dropbox from hard copies. Its access and organize capabilities include search, rich previews, Dropbox Smart Sync, version history, third-party ecosystem, rewind, computer backup, passwords, and vault. Its Share capabilities include folders, shared links, transfer, file requests, and watermarking. Its Collaborate capabilities include comments and annotations, file activity stream, viewer information and presence, and HelloSign. Its Secure capabilities include encryption, file recovery, and administrator controls.

Contact

CALIFORNIA
San Francisco
1800 Owens St Ste 200
+14159867057.0
www.dropbox.com

IPO

2018-03-23

Employees

2 667

Officers

Co-Founder, Interim President, CEO & Chairman
Mr. Andrew W. Houston
Chief Financial Officer
Mr. Timothy J. Regan CPA
Chief Legal Officer
Mr. Bart E. Volkmer Esq.
Chief Customer Officer
Mr. Eric Cox
Chief Communications Officer
Ms. Saman Asheer
Chief People Officer
Ms. Melanie Collins

See Also

Discover More
What is the Intrinsic Value of one DBX stock?

The intrinsic value of one DBX stock under the Base Case scenario is 33.5 USD.

Is DBX stock undervalued or overvalued?

Compared to the current market price of 27.64 USD, Dropbox Inc is Undervalued by 17%.

Back to Top