The Discounted Cash Flow (DCF) valuation of Box Inc (BOX) is 12.21 USD. With the latest stock price at 33.02 USD, the upside of Box Inc based on DCF is -63.0%.
| Range | Selected | |
| WACC / Discount Rate | 7.0% - 9.5% | 8.2% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 8.29 - 24.80 | 12.21 |
| Upside | -74.9% - -24.9% | -63.0% |