DROPBOX, INC. (DBX)
Services-Prepackaged Software · Technology · $6.5B
Intrinsic Value (Consensus)
$27.63
Current Price
$27.30
Margin of Safety
+1.2%
1.2% Below Intrinsic Value
Value: $28
Price: $27
Valuation Model Estimates
Current Price: $27.30
DCF (Discounted Cash Flow)
$160.01
Graham Number
Not applicable
—
Earnings Power Value
$18.06
Relative Value (P/E)
$37.20
Dividend Discount Model
Not applicable
—
Consensus Value
$27.63
Model Assumptions
Discount Rate
10.3%
Growth Rate
20.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Health Score
C
52
Profitability
10/25
Strength
17/25
Valuation
15/25
Growth
10/25
Financial Health Signals
Declining revenue — top line is shrinking
Strong earnings growth (20% YoY)
High free cash flow yield (14.4%) — generating lots of cash relative to price
Key Financials
- EPS (TTM)
- $1.86
- EPS (Forward)
- $2.23
- Book Value
- $-6.59
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- N/A
- Debt/Equity
- —
- Revenue Growth
- -1.1%
- Earnings Growth
- 20.0%
- Dividend Yield
- N/A
- Beta
- 1.00
Similar Stocks (Technology)
AGMHAGM Group Holdings I...
$986.06+300%
AISPAirship AI Holdings,...
$13.52+300%
MSGMMotorsport Games Inc...
$15.60+300%
TASKTaskUs, Inc.
$20.62+284.7%
ENRENERGIZER HOLDINGS, ...
$61.57+202.1%
Data last updated: 2026-06-16
Source: Yahoo Finance