DBX
Dropbox Inc
Price:  
28.70 
USD
Volume:  
3,371,673.00
United States | Software
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Dropbox Intrinsic Value

-2.90 %
Upside

What is the intrinsic value of Dropbox?

As of 2025-05-20, the Intrinsic Value of Dropbox Inc (DBX) is 27.87 USD. This Dropbox valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 28.70 USD, the upside of Dropbox Inc is -2.90%.

The range of the Intrinsic Value is 19.66 - 46.25 USD

Is Dropbox undervalued or overvalued?

Based on its market price of 28.70 USD and our intrinsic valuation, Dropbox Inc (DBX) is overvalued by 2.90%.

28.70 USD
Stock Price
27.87 USD
Intrinsic Value
Intrinsic Value Details

Dropbox Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 19.66 - 46.25 27.87 -2.9%
DCF (Growth 10y) 24.74 - 54.08 33.88 18.0%
DCF (EBITDA 5y) 32.36 - 51.51 41.11 43.3%
DCF (EBITDA 10y) 36.05 - 59.13 46.27 61.2%
Fair Value 7.85 - 7.85 7.85 -72.63%
P/E 39.40 - 63.25 52.02 81.2%
EV/EBITDA 30.72 - 55.17 42.15 46.9%
EPV 12.37 - 17.56 14.96 -47.9%
DDM - Stable 11.50 - 30.25 20.88 -27.3%
DDM - Multi 14.32 - 30.14 19.51 -32.0%

Dropbox Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 8,263.02
Beta 0.89
Outstanding shares (mil) 287.91
Enterprise Value (mil) 9,616.02
Market risk premium 4.60%
Cost of Equity 10.12%
Cost of Debt 4.25%
WACC 8.55%