The Discounted Cash Flow (DCF) valuation of Box Inc (BOX) is 12.28 USD. With the latest stock price at 34.64 USD, the upside of Box Inc based on DCF is -64.5%.
Range | Selected | |
WACC / Discount Rate | 6.6% - 9.5% | 8.0% |
Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
Fair Price | 7.72 - 30.96 | 12.28 |
Upside | -77.7% - -10.6% | -64.5% |