Want to Calculate Fair Value?
Enter Stock | Calculate Fair Value
Stock: DBX
Book Value Per Share: $-3.85
EPS: $2.565
Diluted EPS TTM: $1.52
Dividend Per Share: None
Dividend Yield: 0.00 %
Dividend Payout Ratio: 0%
Price To Sales Ratio TTM: 3.009
Price To Book Ratio: 29.81
PEG Ratio: 1.776
EV To EBITDA: 13.95
P/E Ratio: 18.42
Forward P/E Ratio: 10.47
Ex Dividend Date: None
Dividend Date: None
Current Price: $26.58
Previous Close: $27.09
52 Week Low: $21.32
52 Week High: $33.33
Earning Date (within 30 days): 2025-08-07
50 Day MA: $28.74
200 Day MA: $28.12
Link to Yahoo (Financial): DBX

Advertisement
 
* Note: Prices are in Million (M) USD.
Description:
Dropbox Inc (DBX) ↓
Dropbox, Inc. provides a worldwide collaboration platform. The company is headquartered in San Francisco, California.
These criteria used Company's Cash, EBITDA and Debt balance to determines its fair value:
Cash : $1,328 M
Debt : $2,345 M
EBITDA : $720 M
Net Debt (Debt - Cash): $1,016 M

Since Net Debt is covered by EBITDA within 2 years, 2 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: 10.36

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:
Average Free Cash Flow: $663 M
Average Revenue: $1,705 M
Revenue Converted To Free Cash FLow(%): 39%
Avg Free Cash Flow Growth Per Year (Last 5 Years): 18.32%

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 4 Years Ago (2020-12-31): $1,914 M
Last 5 Years Average Revenue Growth: 7%

Since Revenue Growth 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): $2.61
Trailing 12-Month Earnings Per Share (EPS): $2.52
Average Earnings Per Share (EPS): $2.57
Dividend Per Share (DPS): $0
Payout Ratio: 0%
Dividend Yield: 0%

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:
Average ROE: -102%

Since Average ROE is negative, 0 point assigned.
This criteria used Company's current price to its 52 week low price to determines its fair value:
Current Price: $27
52-Week Low: $21
Threshold Price (15% Above 52-Week Low): $25

Since Current price is not within 15% threshold, 0 point assigned.
This criteria used Company's Market Cap to determines its fair value:
Market Capitalization: $7,648 M

Since Market Cap is less than 10B, 1 point assigned.
% Exposure to Total Portfolio
Based on the calculated score, we recommend do not exceed 2% exposure of Total Portfolio.
Value-Trade has assigned 23 points to above Dropbox Inc (DBX) stock.
Last 7 Years Avg PE (Limited to last 7 years of EPS data) 19, Fair Value PE 25, Industry Based PE is 30 and Growth based PE is 10. Based on these all values average assigned is 21.00.
Value-Trades has assined P/E value 21.00. Since an average (Current Year EPS + Next Year EPS) earning per share is $2.565.
The fair value of Dropbox Inc (DBX) stock should be (21.00 x $2.565) = $53.87

Share this valuation:



Advertisement

Advertisement