As of 2024-12-11, the Intrinsic Value of Box Inc (BOX) is
12.21 USD. This BOX valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 32.49 USD, the upside of Box Inc is
-62.40%.
The range of the Intrinsic Value is 8.29 - 24.80 USD
12.21 USD
Intrinsic Value
BOX Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
8.29 - 24.80 |
12.21 |
-62.4% |
| DCF (Growth 10y) |
12.16 - 35.73 |
17.79 |
-45.2% |
| DCF (EBITDA 5y) |
9.75 - 16.51 |
12.88 |
-60.4% |
| DCF (EBITDA 10y) |
13.10 - 22.84 |
17.43 |
-46.4% |
| Fair Value |
25.76 - 25.76 |
25.76 |
-20.70% |
| P/E |
12.93 - 29.62 |
21.38 |
-34.2% |
| EV/EBITDA |
8.56 - 17.83 |
12.38 |
-61.9% |
| EPV |
7.63 - 10.20 |
8.92 |
-72.6% |
| DDM - Stable |
10.44 - 40.82 |
25.63 |
-21.1% |
| DDM - Multi |
9.03 - 27.45 |
13.59 |
-58.2% |
BOX Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
4,653.54 |
| Beta |
0.48 |
| Outstanding shares (mil) |
143.23 |
| Enterprise Value (mil) |
4,618.75 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.59% |
| Cost of Debt |
4.25% |
| WACC |
8.23% |