The Discounted Cash Flow (DCF) valuation of Box Inc (BOX) is 11.62 USD. With the latest stock price at 28.03 USD, the upside of Box Inc based on DCF is -58.6%.
| Range | Selected | |
| WACC / Discount Rate | 7.1% - 9.4% | 8.3% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 8.09 - 22.22 | 11.62 |
| Upside | -71.1% - -20.7% | -58.6% |