Logo
DBX logo
Dropbox Inc.
DBX
27.82 (0.32%) 0.09
7.51(B)
Information Technology
Software
Dropbox Inc. provides a content collaboration platform in the United States and internationally. The company’s platform allows individuals families teams and organizations to collaborate and sign up for free through its website or app as well as upgrade to a paid subscription plan for premium features. It serves customers in the professional services technology media education industrial consumer and retail and financial services industries. The company was formerly known as Evenflow Inc. and changed its name to Dropbox Inc. in October 2009. Dropbox Inc. was incorporated in 2007 and is headquartered in San Francisco California.
My Holdings:
(?% ownership)
Shares:
Cost basis:
Market cap:$7.51(B)
EV:$9.60(B)
Total Equity:$-1.31(B)
Div. yield:0.00%
Earnings date:Nov-06-2025
P/E:16.86
P/E (fwd):10.34
P/FCF:8.33
P/S:3.23
P/B:N/A
EPS:$1.6
EPS (fwd):$2.7
FCF/share:$3.3
Dividend/share:$0.0
Book value/share:$-4.9
ROIC:32.2%
ROA:17.6%
ROE:N/A%
Gross margin:81.5%
Net margin:19.2%
Valuation Summary TTM Financials Growth Estimates Historical Data KPIs Similar Companies Ownership Tools

DBX Valuation & Price Targets

Current Price
$27.8
Day change: +0.32%
PEvaluation
N/A
N/A
Analyst targets
N/A
N/A

More Valuation Methods

DCF (2-stage)
N/A
N/A
DCF (simple)
N/A
N/A
DCF (exit mult.)
N/A
N/A
Future P/E
N/A
N/A
Peter Lynch FV
N/A
N/A
Graham No.
N/A
N/A
DDM
N/A
N/A

PEvaluation

57% undervalued
Low
$32.7
Mid
$43.6
High
$54.5
Current price
$27.8
Fair P/E
Margin of safety
Market Model
Shares outstan...ROICRevenue growthDebt/FCFAssets/Liabili...
Economic moat: None/narrow

EPS Estimates

LowAvgHigh#
FY+12.72.72.710
FY+22.72.93.411
FY+32.73.13.85
FY+42.82.82.81
FY+52.92.92.91
EPS

Analyst Price Targets

4% undervalued
Low
$20.0
Mid
$29.0
High
$35.0
Current price
$27.8

Analyst Recommendations

Strong Buy1
Buy0
Hold7
Sell1
Strong Sell2

EPS Estimates

LowAvgHigh#
FY+12.72.72.710
FY+22.72.93.411
FY+32.73.13.85
FY+42.82.82.81
FY+52.92.92.91

2-stage DCF

First Stage Duration
Starting Free Cash Flow
First Stage Growth Rate
Terminal Growth Rate
Discount Rate

Discounted Cash Flow

Forecast years
Terminal Growth Rate
Discount Rate
Free cash flow estimates:
Y+1 est.
Y+2 est.
0.00%
Y+3 est.
0.00%
Y+4 est.
0.00%
Y+5 est.
0.00%

Discounted Cash Flow (exit mult.)

Forecast years
Exit FCF Multiple
Discount Rate
Free cash flow estimates:
Y+1 est.
Y+2 est.
0.00%
Y+3 est.
0.00%
Y+4 est.
0.00%
Y+5 est.
0.00%

Future P/E Valuation

Projection Years
Base Revenue
Revenue Growth Rate
Final Net Margin
Final P/E Ratio
Discount Rate

Peter Lynch Fair Value

Earnings Per Share
Growth Rate

Graham Formula

Earnings Per Share
EPS Growth (7-10 years)
Government Bond Rate

Dividend Discount Model

Annual Dividend
First Stage Length (Years)
First Stage Growth Rate
Final Growth Rate
Discount Rate

Summary

TTM Financials

Income (TTM)

RevenueGrossNet
Revenue$2.53(B)
Gross profit$2.06(B)
EBITDA$771.90(M)
Net income$485.40(M)
Gross margin81.5%
Operating margin22.5%
Net margin19.2%
Shares outstanding:269.86(M)

Balance sheet

Cash & ST inv.Other ST assetsLong term assetsEquityCurrent liabilitiesLong term debtOther LT liabilities
Total assets$2.78(B)
Current assets$1.11(B)
Total liabilities$4.08(B)
Current liabilities$1.86(B)
Cash & Short-term inv.$954.70(M)
Long-term debt$1.65(B)
Total intangibles$494.80(M)
PP&E$585.30(M)

Cash flow (TTM)

CFOCFICFF
FCF$892.80(M)
CapEx$-9.50(M)
Dividends paid$0
Stock issued$900000
Stock repurchased$-1.76(B)
Stock-based comp.$322.80(M)
Debt issued$1000.00(M)
Debt repaid$-138.80(M)

Per share data (TTM)

Price: $27.8
Revenue: $8.60 (3.2x | 30.9%) Gross profit: $7.64 (3.6x | 27.5%) Earnings: $1.65 (16.9x | 5.9%)
FCF: $3.34 (8.3x | 12.0%) Stock-based Comp.: $1.20 (23.3x | 4.3%) Dividend: $0.00 (N/A | 0.0%)
Total Assets: $10.3 (2.7x | 37.0%) Total Liabilities: $15.1 (1.8x | 54.4%) Book Value: $-4.88 (-5.7x | -17.5%) Cash & ST inv.: $3.54 (7.9x | 12.7%) Debt: $6.11 (4.6x | 22.0%)

Growth Estimates

Revenue

CAGR: -1.0%
FY+1FY+2FY+3FY+4FY+5
FY+1$2.50(B)
FY+2(-0.8%)$2.48(B)
FY+3(+0.7%)$2.49(B)
FY+4(-3.2%)$2.41(B)
FY+5(-0.6%)$2.40(B)

Net Income

CAGR: 2.7%
FY+1FY+2FY+3FY+4FY+5
FY+1$749.37(M)
FY+2(+0.7%)$754.60(M)
FY+3(+1.0%)$761.78(M)
FY+4(+6.8%)$813.88(M)
FY+5(+2.6%)$834.75(M)

EPS

CAGR: 1.6%
FY+1FY+2FY+3FY+4FY+5
FY+1$2.69
FY+2(+8.9%)$2.93
FY+3(+4.8%)$3.07
FY+4(-8.8%)$2.80
FY+5(+2.5%)$2.87

FCF per share

CAGR: 7.6%
FY+1FY+2
FY+1$3.42
FY+2(+7.6%)$3.68

Historical Financials

Showing limited histrical data.
YearlyQuarterly
Income
FY2015FY2016FY2017FY2018FY2019FY2020FY2021FY2022FY2023FY20240.0500.0(M)1.0(B)1.5(B)2.0(B)2.5(B)
Revenue Operating Income Net IncomeCOGSGross ProfitTotal OpEx.R&DSG&AInterest ExpenseInterest IncomePre-tax incomeIncome tax
Cash flow
FY2015FY2016FY2017FY2018FY2019FY2020FY2021FY2022FY2023FY20240.0200.0(M)400.0(M)600.0(M)800.0(M)
Stock-based Comp. FCFCFONet IncomeD&ACFFStock IssuedStock RepurchasedDebt IssuedDebt RepaidDividend PaidCFIAcquisitionsDivestituresCapital Expenditures
Balance sheet
FY2015FY2016FY2017FY2018FY2019FY2020FY2021FY2022FY2023FY20240.01.0(B)2.0(B)3.0(B)4.0(B)
Total Assets Total LiabilitiesCurrent assetsCash and EquivalentsShort-term investmentsInventoriesReceivablesNon-current assetsNet PP&EIntangible AssetsGoodwillCurrent liabilitiesAccounts payableNon-current liabilitiesLong-Term DebtTotal Equity
Per share data
FY2015FY2016FY2017FY2018FY2019FY2020FY2021FY2022FY2023FY2024-0.50.00.51.01.52.02.5
EPS (Basic) FCF/Share Dividend/ShareEPS (Diluted)Book value/ShareCash & ST inv./ShareDebt/Share
Ratios
FY2015FY2016FY2017FY2018FY2019FY2020FY2021FY2022FY2023FY20240.05.010.015.020.025.0
P/E P/S EV/EarningsP/FCFP/BEV/FCFDebt/EquityPayout ratio
Margins
FY2015FY2016FY2017FY2018FY2019FY2020FY2021FY2022FY2023FY20240%20%40%60%80%
Net Income Margin Operating Margin Gross MarginEBITDA MarginFCF Margin
Returns
FY2015FY2016FY2017FY2018FY2019FY2020FY2021FY2022FY2023FY20240%5%10%15%20%25%30%
ROIC ROAROCEROE
Shares outstanding
FY2015FY2016FY2017FY2018FY2019FY2020FY2021FY2022FY2023FY20240.0100.0(M)200.0(M)300.0(M)400.0(M)
Shares (Basic)Shares (Diluted)
Market Cap.
FY2015FY2016FY2017FY2018FY2019FY2020FY2021FY2022FY2023FY20240.02.0(B)4.0(B)6.0(B)8.0(B)
Market Cap.

KPIs

No KPI data available yet!

Similar Companies

Ownership

Major holders

*Excludes indirect insider ownership

Insiders: 6.15%
Institutions: 114.37%

Institutional ownership

13.07% Vanguard Group Inc11.41% Blackrock Inc.8.31% Ameriprise Financial, ...5.44% Renaissance Technologi...4.35% LSV Asset Management4.05% Acadian Asset Manageme...3.85% State Street Corporati...3.13% Arrowstreet Capital, L...2.96% Jacobs Levy Equity Man...2.95% Morgan Stanley54.85% Others

Trading Summary

In the past year, insiders have bought $0.00 worth of the company's stock, and sold $85.92(M).

Congress members have bought between $0.00 - $0.00 worth of the company's stock, and sold between $2002 - $30000.

Insider transactions

2025-09

$0.00
$0.00

2025-08

$0.00
$0.00

2025-07

$3.06(M)
$0.00

2025-06

$9.44(M)
$0.00

2025-05

$722478
$0.00

2025-04

$408090
$0.00

2025-03

$287576
$0.00

2025-02

$244200
$0.00

2025-01

$18.81(M)
$0.00

2024-12

$8.44(M)
$0.00

2024-11

$22.23(M)
$0.00

2024-10

$11.73(M)
$0.00

2024-09

$10.42(M)
$0.00
DateSharesTotal ($)Price ($)NameTitle
Sell2025-07-292,50069,94428.0REGAN TIMOTHYChief Financial Officer
Sell2025-07-152,50067,07026.8REGAN TIMOTHYChief Financial Officer
Sell2025-07-0192,0002,571,99828.0HOUSTON ANDREW WChief Executive Officer
Sell2025-07-0112,500350,39228.0REGAN TIMOTHYChief Financial Officer
Sell2025-06-1310,098283,74028.1ALKARMI ASHRAFOfficer
Sell2025-06-132,50070,24528.1REGAN TIMOTHYChief Financial Officer
Sell2025-06-11319,0009,085,96328.5HOUSTON ANDREW WChief Executive Officer
Sell2025-05-302,50071,95028.8REGAN TIMOTHYChief Financial Officer
Sell2025-05-277,000199,68728.5PEACOCK KARENDirector
Sell2025-05-165,239151,62728.9CAMPBELL LISA MDirector
Sell2025-05-162,33967,69928.9COX ERIC LEONARDOfficer
Sell2025-05-165,449157,69028.9YOON WILLIAM TOfficer
Sell2025-05-152,50073,82529.5REGAN TIMOTHYChief Financial Officer
Grant2025-05-158,44300.0JACOBS PAUL EDirector
Grant2025-05-158,44300.0CAMPBELL LISA MDirector
Grant2025-05-158,44300.0JENSON WARREN CDirector
Grant2025-05-158,44300.0PARASNIS ABHAYDirector
Grant2025-05-158,44300.0PEACOCK KARENDirector
Grant2025-05-158,44300.0SEIBEL MICHAELDirector
Grant2025-05-158,44300.0MOORE ANDREW WILLIAMDirector
Sell2025-04-302,50070,73128.3REGAN TIMOTHYChief Financial Officer
Sell2025-04-152,50067,33826.9REGAN TIMOTHYChief Financial Officer
Sell2025-04-0110,000270,02127.0REGAN TIMOTHYChief Financial Officer
Grant2025-04-01209,77700.0REGAN TIMOTHYChief Financial Officer
Grant2025-04-01610,26000.0DASDAN ALIChief Technology Officer
Grant2025-04-0183,91000.0COX ERIC LEONARDOfficer
Grant2025-04-0183,91000.0COX ERIC LEONARDOfficer
Grant2025-04-01190,70600.0YOON WILLIAM TOfficer
Sell2025-03-282,50066,43226.6REGAN TIMOTHYChief Financial Officer
Sell2025-03-142,50063,17025.3REGAN TIMOTHYChief Financial Officer
Sell2025-03-136,386157,97424.7YOON WILLIAM TOfficer
Sell2025-02-282,50064,70425.9REGAN TIMOTHYChief Financial Officer
Sell2025-02-273,76599,00926.3COX ERIC LEONARDOfficer
Sell2025-02-072,50080,48732.2REGAN TIMOTHYChief Financial Officer
Sell2025-01-302,50080,43732.2REGAN TIMOTHYChief Financial Officer
Sell2025-01-2180,4992,492,76431.0HOUSTON ANDREW WChief Executive Officer
Grant2025-01-172,73900.0JENSON WARREN CDirector
Sell2025-01-152,50075,93630.4REGAN TIMOTHYChief Financial Officer
Sell2025-01-0629,917899,56230.1HOUSTON ANDREW WChief Executive Officer
Sell2025-01-03504,58014,964,08829.7HOUSTON ANDREW WChief Executive Officer
Sell2025-01-0210,000296,48529.6REGAN TIMOTHYChief Financial Officer
Sell2024-12-302,50075,95030.4REGAN TIMOTHYChief Financial Officer
Sell2024-12-132,50074,97530.0REGAN TIMOTHYChief Financial Officer
Sell2024-12-11137,4994,132,23030.1HOUSTON ANDREW WChief Executive Officer
Sell2024-12-1115,000450,17130.0REGAN TIMOTHYChief Financial Officer
Sell2024-12-02132,0003,711,55028.1HOUSTON ANDREW WChief Executive Officer
Sell2024-11-292,50069,67927.9REGAN TIMOTHYChief Financial Officer
Sell2024-11-22152,0254,192,72627.6HOUSTON ANDREW WChief Executive Officer
Sell2024-11-216,149168,66627.4CAMPBELL LISA MDirector
Sell2024-11-182,33061,52626.4COX ERIC LEONARDOfficer
Sell2024-11-15637,97717,666,81027.7HOUSTON ANDREW WChief Executive Officer
Sell2024-11-152,50067,93227.2REGAN TIMOTHYChief Financial Officer
Sell2024-10-292,50064,27725.7REGAN TIMOTHYChief Financial Officer
Sell2024-10-152,50065,44326.2REGAN TIMOTHYChief Financial Officer
Sell2024-10-02448,66811,285,47725.2HOUSTON ANDREW WChief Executive Officer
Sell2024-10-0112,500314,93625.2REGAN TIMOTHYChief Financial Officer
Sell2024-09-27160,0484,035,14025.2HOUSTON ANDREW WChief Executive Officer
Sell2024-09-25146,0943,655,62225.0HOUSTON ANDREW WChief Executive Officer
Sell2024-09-193,49387,32725.0HOUSTON ANDREW WChief Executive Officer
Sell2024-09-193,17779,42525.0REGAN TIMOTHYChief Financial Officer
Sell2024-09-178,700217,50025.0HOUSTON ANDREW WChief Executive Officer
Sell2024-09-173,30080,87524.5REGAN TIMOTHYChief Financial Officer
Sell2024-09-0384,5002,041,64824.2HOUSTON ANDREW WChief Executive Officer
Sell2024-09-039,023226,06025.1REGAN TIMOTHYChief Financial Officer
Sell2024-08-162,33053,26222.9COX ERIC LEONARDOfficer
Sell2024-08-153,00068,36222.8REGAN TIMOTHYChief Financial Officer

Congressional trading

2025-09

$0.00
$0.00

2025-08

$0.00
$0.00

2025-07

$0.00
$0.00

2025-06

$0.00
$0.00

2025-05

$0.00
$0.00

2025-04

$0.00
$0.00

2025-03

$0.00
$0.00

2025-02

$0.00
$0.00

2025-01

$16001
$0.00

2024-12

$0.00
$0.00

2024-11

$0.00
$0.00

2024-10

$0.00
$0.00

2024-09

$0.00
$0.00
DatePoliticianPartyChamberAmount ($)
Sell2025-01-13Rob BresnahanRHouse$1,001 - $15,000
Sell2025-01-13Rob BresnahanRHouse$1,001 - $15,000

Tools

Dividend Income

Investment Amount
Dividend Yield
What is the Dividend Income Calculator?

The Dividend Income Calculator helps you estimate the yearly, quarterly, monthly, and daily income of your investments.

How to Use This Calculator?

Enter the dividend yield and the invested amount. Optionally, preload stock data to automatically fetch the dividend yield.

Required Investment

Dividend Yield
Desired Yearly Payout
Desired Quarterly Payout
Desired Monthly Payout
What is the Required Investment Calculator?

The Required Investment Calculator helps you determine the amount of money you need to invest in a stock to achieve a desired dividend.

How to Use This Calculator?

Enter the dividend yield and your desired dividend income. Optionally, preload stock data to automatically fetch the dividend yield.

Future Dividend Yield

Base Dividend
Current Price
Number of Years
Dividend Growth Rate
What is the Future Yield Calculator?

The Future Yield Calculator helps you estimate the future dividend yield of a stock based on its current dividend, price, and expected dividend growth rate.

How to Use This Calculator?

Enter the base dividend, current price, number of years, and dividend growth rate. Optionally, preload stock data to automatically fetch the dividend and price. The calculator will display the current yield and the projected future yield.

Future Dividend Income

Base Dividend
Number of Years
Dividend Growth Rate
What is the Future Dividend Income Calculator?

The Future Dividend Income Calculator helps you estimate the future dividend income from your investments based on the current dividend yield and expected growth rate.

How to Use This Calculator?

Enter the current dividend yield, expected growth rate, and investment duration. Optionally, preload stock data to automatically fetch the dividend yield.

(C) PEVALUATOR
About
Terms & privacy
Price charts & news courtesy of TradingView
Blog
Contact