The Discounted Cash Flow (DCF) valuation of Dropbox Inc (DBX) is 27.62 USD. With the latest stock price at 28.55 USD, the upside of Dropbox Inc based on DCF is -3.3%.
| Range | Selected | |
| WACC / Discount Rate | 7.5% - 10.1% | 8.8% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 19.38 - 46.63 | 27.62 |
| Upside | -32.1% - 63.3% | -3.3% |