The Discounted Cash Flow (DCF) valuation of Dropbox Inc (DBX) is 27.04 USD. With the latest stock price at 28.32 USD, the upside of Dropbox Inc based on DCF is -4.5%.
Based on the latest price of 28.32 USD and our DCF valuation, Dropbox Inc (DBX) is a sell. selling Dropbox stocks now will result in a potential gain of 4.5%.
| Range | Selected | |
| WACC / Discount Rate | 7.3% - 9.6% | 8.5% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 18.38 - 46.92 | 27.04 |
| Upside | -35.1% - 65.7% | -4.5% |