* Note: Prices are in Million (M) USD.
Description:
Dropbox, Inc. is a leading global collaboration platform headquartered in San Francisco, California, focusing on cloud-based storage and sharing solutions that enhance productivity across diverse organizational landscapes. The company offers an extensive suite of tools designed for secure data management and seamless teamwork, positioning itself as a crucial player in the rapidly growing digital workspace market. With ongoing innovations aimed at facilitating secure data sharing and supporting remote collaboration, Dropbox is strategically poised to address the evolving needs of modern enterprises, driving sustainable growth in a landscape increasingly defined by remote work.
These criteria used Company's Cash, EBITDA and Debt balance to determines its fair value:
Cash : $731 M
Debt : $2,498 M
EBITDA : $741 M
Net Debt (Debt - Cash): $1,768 M
Since Net Debt is covered by EBITDA within 3 years, 1 points assigned.
This criteria used industry in which company operates:
Sector: Technology
Industry: Software - infrastructure
Based on sector, 5 points assigned.
This criteria used Company's Price To Earning (P/E) Ratio to determines its fair value:
Forward PE Ratio: 8.81
Since Forward PE Ratio is less than 15, 5 points assigned.
This criteria used Company's ability to convert Sales into free cash flow to determine fair value:
Using last 10 overlapping fiscal years (max 20).Average Free Cash Flow: $470 M
Average Revenue: $1,705 M
Revenue Converted To Free Cash Flow (%): 27.6%
Since Free Cash Flow (FCF) to Revenue percentage is greater than 25, 5 points assigned.
This criteria used company's growth potential to calculate its fair value:
Latest Revenue (2024-12-31): $2,548 M
Revenue 5 Years Ago (2019-12-31): $1,661 M
Total Growth over 5 Years: 53.4%
5-Year Revenue CAGR (Historical): 8.9%
Forward 5-Year CAGR (Tapered): 7.1%
Since historical Revenue CAGR is between 5 - 10, 2 points assigned.
This criteria used Company's ability to buy back its own share:
Latest Share Count (2024-12-31): $323 M
Share Count 5 Years Ago (2020-12-31): $414 M
Company is buying back its own shares, 3 points assigned.
This criteria used Company's dividend payout ratio to determine its fair value:
Next Year Earnings Per Share (EPS): $2.97
Trailing 12-Month Earnings Per Share (EPS): $2.81
Average Earnings Per Share (EPS): $2.89
Dividend Per Share (DPS): $0
Payout Ratio: 0%
Dividend Yield: 0.00%
Since Dividend Per Share is less than or equal to 0, 0 point assigned.
Since Dividend Yield is less than 1, 0 point assigned.
This criteria used Company's Return On Equity (ROE%) to determine its fair value:
Using last 6 valid ROE years (max 20).Average ROE: -101.7%
Since Average ROE is non-positive, 0 point assigned.
This criteria used Company's current price to its 52 week low price to determines its fair value:
Current Price: $25.48
52-Week Low: $24.42
Threshold Price (15% Above 52-Week Low): $28.08
Since Current price is within 15% threshold, 5 points assigned.
This criteria used Company's Market Cap to determines its fair value:
Market Capitalization: $7,059 M
Since Market Cap is less than 10B, 1 point assigned.
% Exposure to Total Portfolio
Based on the market cap, we recommend do not exceed 2% exposure of Total Portfolio.
Warren Buffett's Owners' Earnings:
Owners' Earnings (FCF/Share) (TTM ending 2025-09-30): $2.83
Owners' Earnings (FCF/Share, latest positive annual) (2024-12-31): $2.70
Note: Many fast-growing companies reinvest heavily, so Owners' Earnings may appear low.
Consider other factors in your valuation.
Value-Trade has assigned 27 points to above Dropbox Inc (DBX) stock.
Last 7 Years Avg PE
18.61, Fair Value PE
25, Industry Based PE
30, Growth Based PE
15, RCFC Based PE
27.55, Risk-Free Anchored PE (25% MoS)
18.12. Based on these 6 values, average assigned is
22.38. Value-Trades has assined P/E value
22.38. An average (Current Year EPS + Next Year EPS) earning per share is
$2.8921.
Fair value using multiple P/Es (blended): $64.72 (PE 22.38 × EPS $2.89)
So the Final Fair Value is: $64.72
Understanding the Value-Trades P/E Blend (click to expand)
▾
What goes into the blended P/E?
- 20-Year Avg P/E — Long-run market baseline; conservative anchor.
- Fair Value P/E — Score-based (cash, debt, sector, etc.).
- Industry P/E — Peer group norm.
- Growth-Based P/E — Uses tapered growth rates, floored at 15.
- RCFC-Based P/E — Maps cash conversion efficiency.
- ROE-Based P/E — Higher ROE supports higher multiples.
- Risk-Free Anchored P/E — Macro floor tied to 10y yield w/ MoS.
How it works
- Extreme values are clamped/filtered (IQR method).
- Anchors (20y avg, RCFC/ROE, risk-free) are always kept if valid.
- Final fair value = min(Blended PE × EPS, Avg PE × EPS).
P/E Reference Summary
Using EPS: $2.89
Using Owners' Earnings (Latest FCF/Share): $2.83
Note: Many highly growing companies reinvest heavily back into the business,
so their Owners' Earnings may appear very low. In such cases, other criteria should
be considered to assess the company’s true worth.
| Source |
P/E Ratio |
Implied Fair Value |
| Market (1 Yr Ago) | 12.93 | $37.39 |
| 7 Yrs Avg-PE | 18.61 | $53.82 |
| Value-Trades Assigned | 22.38 | $64.73 |
| Owners' Earnings × 7 Yrs Avg-PE | 18.61 | $52.67 |
Note: Only 7 years of reliable P/E data available. Fair value is calculated using blended models to reduce bias.
