
Dropbox Inc.
DBX 30.36 (-0.26%) 0.08
Information Technology
Software
Quality Checklist 4/8
5Y Shares Out Change < 0%
ROIC > 10%
Net Margin > 10%
Past Net Income CAGR > 0%
Debt/Equity < 1
Current Ratio > 1
Quick Ratio > 1
Est. EPS Growth > 5%
0.0%of Portfolio
My holdings
Day change:
Total change:
Shares:Cost basis:
Market cap: $7.86(B)
EV: $10.18(B)
Total Equity: $-1.53(B)
Earnings date: Feb-20-2026
P/E: 16.96
Forward P/E: 10.77
P/FCF: 8.46
P/S: 3.37
P/B: N/A
EPS: $1.8
EPS (fwd): $2.8
FCF/share: $3.6
Revenue/share: $9.0
Book value/share: $-6.0
ROIC: 35.5%
ROA: 18.7%
ROE: N/A%
Debt/Equity: 421
Current Ratio: 0.60
Gross margin: 80.8%
Operating margin: 24.4%
Net margin: 19.9%
Dividend/share: $0.0
Div. yield: 0.00%
DBX Valuation & Price Targets
Current Price
$30.4
Favorite Valuation Methods
More Valuation Methods
DCF (simple)
N/A
N/A
DCF (exit mult.)
N/A
N/A
DDM
N/A
N/A
EPS growth
N/A
N/A
Revenue growth
N/A
N/A
Peter Lynch FV
N/A
N/A
Graham No.
N/A
N/A
PEvaluation
39% undervalued
Low
$31.7
Mid
$42.3
High
$52.9
Current price
$30.4
Fair P/E
Margin of safety
EPS
Market Model
Economic moat: None/narrow
EPS Estimates
| Low | Avg | High | # | |
| FY+1 | 2.8 | 2.8 | 2.9 | 8 |
| FY+2 | 2.7 | 3.0 | 3.4 | 10 |
| FY+3 | 2.7 | 3.2 | 3.8 | 5 |
| FY+4 | 2.8 | 2.8 | 2.8 | 1 |
| FY+5 | 2.9 | 2.9 | 2.9 | 1 |
Analyst Price Targets
4% overvalued
Low
$20.0
Mid
$29.0
High
$38.0
Current price
$30.4
Analyst Recommendations
2-stage DCF
First Stage Duration: 5 Years | |
| Starting Free Cash Flow | |
First Stage Growth Rate | |
LowMidHigh | |
Terminal Growth Rate | |
LowMidHigh | |
| Discount Rate | |
Discounted Cash Flow
Forecast years: 5 Years | |
Terminal Growth Rate | |
LowMidHigh | |
| Discount Rate | |
Free cash flow estimates:
Discounted Cash Flow (exit mult.)
Forecast years: 5 Years | |
Exit FCF Multiple | |
LowMidHigh | |
| Discount Rate | |
Free cash flow estimates:
Dividend Discount Model
| Annual Dividend | |
First Stage Length (Years): 0 Years | |
| First Stage Growth Rate | |
| Final Growth Rate | |
| Discount Rate | |
EPS Growth
Forecast years: 5 Years | |
| Starting EPS | |
EPS Growth Rate | |
LowMidHigh | |
Final P/E | |
LowMidHigh | |
| Discount Rate | |
Revenue Growth Valuation
Forecast Years: 10 Years | |
| Base Revenue | |
Revenue Growth Rate | |
LowMidHigh | |
Final Net Margin | |
LowMidHigh | |
Final P/E Ratio | |
LowMidHigh | |
| Discount Rate | |
Peter Lynch Fair Value
| Earnings Per Share | |
| Growth Rate |
Graham Formula
| Earnings Per Share | |
| EPS Growth (7-10 years) | |
| Government Bond Rate |
