DBX
Dropbox Inc
Price:  
29.77 
USD
Volume:  
3,831,193.00
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 8.8%.

The Cost of Equity of Dropbox Inc (DBX) is 9.70%.
The Cost of Debt of Dropbox Inc (DBX) is 4.25%.

Range Selected
Cost of equity 8.20% - 11.20% 9.70%
Tax rate 8.30% - 14.60% 11.45%
Cost of debt 4.00% - 4.50% 4.25%
WACC 7.5% - 10.1% 8.8%
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 0.94 1.14
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.20% 11.20%
Tax rate 8.30% 14.60%
Debt/Equity ratio 0.18 0.18
Cost of debt 4.00% 4.50%
After-tax WACC 7.5% 10.1%
Selected WACC 8.8%