NASDAQ
DBX
Last Price
US $27.47
KEY FIGURES
MKT CAP
$6.8B
EPS
TTM
$2.01
PEG
TTM
0.72x
P/E
TTM
14.40x
P/S
TTM
2.69x
YIELD
0.00%
GROWTH
Revenue Y/Y
5.66%
(FY vs FY)
EBITDA Y/Y
Cash Flow (DCF)
Fair Value
Market $27.47
76.73%
Default assumptions
EBITDA Multiple
Fair Value
Market $27.47
-58.29%
Default assumptions
Valuation
Financial
Performance
Financial risk - Cash flow debt coverage.
Dropbox, Inc. cash flow to debt ratio of 24.14% indicates that the company cannot generate enough cash to cover its debt over time. This level indicates weak financial health.
Financial stability - Healthy cash flow growth.
Dropbox, Inc.'s free cash flow has increased 6.79% from $871.60M last year to $930.80M, signaling increasing performance
Financial risk - Healthy debt to equity ratio.
Dropbox, Inc.'s debt to equity ratio is -1.99, signaling that the company spent its equity and risk bankruptcy.
Financial risk - Healthy debt to equity ratio development.
Dropbox, Inc.'s debt to equity ratio is -1.99, signaling that the company spent its equity and risk bankruptcy.
Financial risk - Net debt/EBITDA.
Dropbox, Inc. has a net debt to EBITDA ratio of 3.43x, which exceeds the 3.00x threshold, indicating high leverage and potential financial risk
Financial stability - ICR.
Dropbox, Inc.'s interest coverage ratio of 5.14 indicates that earnings with good margin can cover interest payments on company debt
Financial stability - Profit margin growth.
Dropbox, Inc.'s profit margin has increased (5.41%) in the last year from 17.75% to 18.71%, signaling increasing performance
Financial risk - Short term assets vs short term liabilities.
Dropbox, Inc.'s short-term liabilities of $1.89G exceed its short-term assets of $1.17G, signaling financial risk
Increasing performance - ROA.
Dropbox, Inc.'s return on assets of 15.59% is higher than the 5.00% threshold, indicating efficient asset utilization
Decreasing performance - Absolute return on equity.
Dropbox, Inc.'s return on equity of -28.45%, is lower than 15.00%, indicating bad performance
Increasing performance - Earnings quality.
Dropbox, Inc.'s operating cash flow exceeds its net income, indicating high-quality earnings backed by actual cash generation
Increasing performance - Earnings stability.
Dropbox, Inc. had positive net income in 5.00 out of 5 years, indicating stable and consistent earnings
Increasing performance - Free cash flow.
Dropbox, Inc. has positive free cash flow, indicating the company generates cash after capital expenditures
Increasing performance - FCF yield.
Dropbox, Inc. has a free cash flow yield of 13.73%, which is above the 2.00% threshold, indicating strong cash generation relative to market value
Increasing performance - Healthy earnings growth.
Dropbox, Inc.'s yearly earnings has increased 12.40% since last year from $452.30M to $508.40M, signaling increasing performance
Decreasing performance - Healthy revenue growth.
Dropbox, Inc.'s yearly revenue has decreased -1.07% since last year from $2.55G to $2.52G, signaling decreasing performance
Increasing performance - ROIC.
ROIC 26.29% (Source: FMP key-metrics). At or above the 10% threshold. Score: 2 of 2. The company is generating returns above the upper end of the typical US weighted-average cost of capital range under this definition of invested capital.
Increasing performance - 3-year revenue CAGR.
Dropbox, Inc.'s 3-year revenue CAGR of 2.74% is positive, indicating growing revenue over the past 3 years
Increasing performance - Revenue consistency.
Dropbox, Inc. had revenue growth in 4.00 out of 5 years, indicating consistent revenue performance
Decreasing performance - ROE consistency.
Dropbox, Inc. had positive ROE in only 0.00 out of 5 years, indicating inconsistent returns on equity
Undervalued - DCF valuation.
Dropbox, Inc. is undervalued relative to its fair value price of 50.21 based on Discounted Cash Flow model
Undervalued - Earnings yield.
Dropbox, Inc. has an earnings yield of 7.54%, which is above the 4.00% threshold, indicating the stock offers reasonable value relative to its earnings
Overvalued - EBITDA valuation.
Dropbox, Inc. is overvalued relative to its fair value price of 11.85 based on EBITDA multiple model
Undervalued - EV/EBITDA.
Dropbox, Inc. has an EV/EBITDA ratio of 10.99x, which is below the 20.00x threshold, indicating reasonable valuation relative to its operating earnings
Undervalued - PEG ratio value.
Dropbox, Inc. has a PEG-ratio under 1 which is considered undervalued
Overvalued - P/B ratio.
Dropbox, Inc. has negative shareholder equity; price-to-book is not meaningful and the check fails
Undervalued - P/S ratio.
Dropbox, Inc. has a price-to-sales ratio of 2.68x, which is below the 8.00x threshold, indicating reasonable valuation relative to its revenue
Profit margin
Current Ratio
Capital Returns
-28.45%
Return on equity
ROIC: 26.29%
Valuation History
14.4X
Price to Earnings
EV/EBITDA: 11.0X
Cash flow
Profit margin
25.97%
(FY vs FY)
Cash flow Y/Y
13.67%
(FY vs FY)
Base valuations use default assumptions. Customize in the Valuator.