BOX
Box Inc
Price:  
25.04 
USD
Volume:  
3,572,432.00
United States | Software
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

BOX Intrinsic Value

%
Upside

As of 2024-05-29, the Intrinsic Value of Box Inc (BOX) is 10.16 USD. This BOX valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 25.04 USD, the upside of Box Inc is %.

The range of the Intrinsic Value is 7.32 - 17.23 USD

25.04 USD
Stock Price
10.16 USD
Intrinsic Value
Intrinsic Value Details

BOX Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 7.32 - 17.23 10.16 -59.4%
DCF (Growth 10y) 11.80 - 27.33 16.27 -35.0%
DCF (EBITDA 5y) 9.06 - 22.35 15.62 -37.6%
DCF (EBITDA 10y) 12.73 - 30.52 21.13 -15.6%
Fair Value 22.36 - 22.36 22.36 -10.71%
P/E 12.58 - 28.90 19.56 -21.9%
EV/EBITDA 7.37 - 18.84 14.41 -42.5%
EPV 7.26 - 9.12 8.19 -67.3%
DDM - Stable 8.64 - 26.17 17.40 -30.5%
DDM - Multi 8.78 - 20.69 12.33 -50.7%

BOX Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 3,614.52
Beta 0.82
Outstanding shares (mil) 144.35
Enterprise Value (mil) 3,601.60
Market risk premium 4.60%
Cost of Equity 9.16%
Cost of Debt 4.31%
WACC 8.67%