DBX
Dropbox Inc
Price:  
26.67 
USD
Volume:  
3,293,630.00
United States | Software
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Dropbox WACC - Weighted Average Cost of Capital

The WACC of Dropbox Inc (DBX) is 8.4%.

The Cost of Equity of Dropbox Inc (DBX) is 10.00%.
The Cost of Debt of Dropbox Inc (DBX) is 4.25%.

Range Selected
Cost of equity 8.80% - 11.20% 10.00%
Tax rate 11.80% - 14.60% 13.20%
Cost of debt 4.00% - 4.50% 4.25%
WACC 7.4% - 9.3% 8.4%
WACC

Dropbox WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 1.06 1.12
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.80% 11.20%
Tax rate 11.80% 14.60%
Debt/Equity ratio 0.34 0.34
Cost of debt 4.00% 4.50%
After-tax WACC 7.4% 9.3%
Selected WACC 8.4%