The Discounted Cash Flow (DCF) valuation of Dropbox Inc (DBX) is 29.10 USD. With the latest stock price at 23.40 USD, the upside of Dropbox Inc based on DCF is 24.4%.
Based on the latest price of 23.40 USD and our DCF valuation, Dropbox Inc (DBX) is a buy. buying Dropbox stocks now will result in a potential gain of 24.4%.
| Range | Selected | |
| WACC / Discount Rate | 7.4% - 9.6% | 8.5% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 23.09 - 38.16 | 29.10 |
| Upside | -1.3% - 63.1% | 24.4% |