Dropbox Inc.
DBX 24.25 (-1.02%) 0.25
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: $5.85(B)
EV: $8.21(B)
Total Equity: $-1.80(B)
Earnings date: May-07-2026
P/E: 12.83
Forward P/E: 8.08
P/FCF: 6.33
P/S: 2.58
P/B: N/A
EPS: $1.9
EPS (fwd): $3.0
FCF/share: $3.8
Revenue/share: $9.4
Book value/share: $-7.4
ROIC: 35.5%
ROA: 18.7%
ROE: N/A%
Debt/Equity: 1187
Current Ratio: 0.60
Gross margin: 80.2%
Operating margin: 24.4%
Net margin: 20.2%
Dividend/share: $0.0
Div. yield: 0.00%
DBX Valuation & Price Targets
Current Price
$24.3
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
84% undervalued
Low
$33.5
Mid
$44.7
High
$55.9
Current price
$24.3
Fair P/E
Margin of safety
EPS
Market Model
Economic moat: None/narrow
EPS Estimates
| Low | Avg | High | # | |
| FY+1 | 2.9 | 3.0 | 3.2 | 8 |
| FY+2 | 3.0 | 3.3 | 3.7 | 6 |
| FY+3 | 3.0 | 3.3 | 3.5 | 2 |
| FY+4 | 3.0 | 3.0 | 3.0 | 1 |
| FY+5 | 3.0 | 3.0 | 3.0 | 1 |
Analyst Price Targets
7% undervalued
Low
$21.0
Mid
$26.0
High
$30.0
Current price
$24.3
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 |