Dropbox Inc.
DBX 29.87 (-0.62%) 0.18
9.25(B)
Information Technology
Software
Holdings:
Shares:
Cost basis:
Dropbox Inc. (DBX) price target and intrinsic value estimate
DBX's fair price estimate is $47.0
This valuation is based on a fair P/E of 20.6 and EPS estimates of $2.28
The median analyst price target for DBX is $28.5.
Analyst price targets range from $20.0 to $33.0
Is DBX overvalued or undervalued?
DBX is currently trading at $29.87
DBX is undervalued by 36% using the pevaluation method.
DBX is overvalued by 5% compared to median analyst price targets.
Do you agree with this valuation?
Valuation
PEvaluation
Low $35.2
Median $47.0
High $58.7
Fair P/E
Margin of safety
Analyst valuation
Low $20.0
Median $28.5
High $33.0
Discounted cash-flow
10%
5%
5y
10%
Economic moat: None/narrow
Overview
Market data
Market cap:$9.25(B)
Enterprise value:$10.16(B)
Total Equity:$-546.10(M)
Shares outstanding:309.73(M)
Div. yield:0.00%
P/S:3.85
P/E:16.97
P/FCF:10.74
P/B:N/A
EPS:$1.8
FCF per share:$2.8
Dividend per share:$0.0
Income (TTM)
Revenue$2.54(B)
Gross profit$2.09(B)
EBITDA$611.50(M)
Net income$576.80(M)
Gross margin82.3%
Net margin22.7%
Balance sheet
Total assets$2.58(B)
Total liabilities$3.12(B)
Cash & Short-term inv.$890.80(M)
Long-term debt$1.38(B)
Debt issued$0
Debt repaid$-127.60(M)
Cash flow (TTM)
FCF$851.40(M)
CapEx$-29.20(M)
Dividends paid$0
Stock issued$400000
Stock repurchased$-1.14(B)
Stock-based comp.$343.70(M)
Future Growth
Revenue
CAGR: 2.5%FY+1$2.54(B)
FY+2$2.56(B)
FY+3$2.59(B)
FY+4$2.73(B)
FY+5$2.81(B)
Net Income
CAGR: 3.0%FY+1$772.16(M)
FY+2$780.90(M)
FY+3$788.23(M)
FY+4$837.00(M)
FY+5$870.00(M)
EPS
CAGR: 1.6%FY+1$2.40
FY+2$2.57
FY+3$2.62
FY+4$2.46
FY+5$2.56
FCF per share
CAGR: 21.5%FY+1$2.74
FY+2$3.33
Similar Companies
Historical Financials
Showing limited histrical data. Access 10+ years of financials now! Upgrade
Income
RevenueNet IncomeCOGSGross ProfitTotal OpEx.R&DSG&AOperating IncomeInterest ExpenseInterest IncomePre-tax incomeIncome tax
Cash flow
FCFCFONet IncomeD&AStock-based Comp.CFFStock IssuedStock RepurchasedDebt IssuedDebt RepaidDividend PaidCFIAcquisitionsDivestituresCapital Expenditures
Balance sheet
Total AssetsTotal LiabilitiesCurrent assetsCash and EquivalentsShort-term investmentsInventoriesReceivablesNon-current assetsNet PP&EGoodwillCurrent liabilitiesAccounts payableNon-current liabilitiesLong-Term DebtTotal Equity
Shares outstanding
Shares (Basic)Shares (Diluted)
Per share data
EPS (Basic)EPS (Diluted)FCF/ShareDividend/ShareBook value/Share
Ratios
P/EP/FCFP/BP/SEV/EarningsEV/FCFDebt/EquityPayout ratio
Margins
Net Income MarginOperating MarginGross MarginEBITDA MarginFCF Margin
Returns
ROICROAROCEROE
Market Cap.
Market Cap.