The Discounted Cash Flow (DCF) valuation of Box Inc (BOX) is 12.46 USD. With the latest stock price at 32.59 USD, the upside of Box Inc based on DCF is -61.8%.
| Range | Selected | |
| WACC / Discount Rate | 7.1% - 9.1% | 8.1% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 8.70 - 23.21 | 12.46 |
| Upside | -73.3% - -28.8% | -61.8% |