As of 2024-12-11, the Intrinsic Value of Dropbox Inc (DBX) is
27.62 USD. This Dropbox valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 28.55 USD, the upside of Dropbox Inc is
-3.30%.
The range of the Intrinsic Value is 19.38 - 46.63 USD
27.62 USD
Intrinsic Value
Dropbox Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
19.38 - 46.63 |
27.62 |
-3.3% |
| DCF (Growth 10y) |
24.75 - 55.40 |
34.10 |
19.4% |
| DCF (EBITDA 5y) |
36.91 - 64.79 |
48.08 |
68.4% |
| DCF (EBITDA 10y) |
40.18 - 73.16 |
53.16 |
86.2% |
| Fair Value |
9.31 - 9.31 |
9.31 |
-67.39% |
| P/E |
59.67 - 90.58 |
74.72 |
161.7% |
| EV/EBITDA |
36.91 - 62.56 |
47.56 |
66.6% |
| EPV |
9.25 - 13.74 |
11.50 |
-59.7% |
| DDM - Stable |
14.11 - 39.86 |
26.99 |
-5.5% |
| DDM - Multi |
16.44 - 36.56 |
22.73 |
-20.4% |
Dropbox Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
8,842.79 |
| Beta |
1.24 |
| Outstanding shares (mil) |
309.73 |
| Enterprise Value (mil) |
10,014.59 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.72% |
| Cost of Debt |
4.25% |
| WACC |
8.79% |