DROPBOX, INC. (DBX)
Services-Prepackaged Software · Technology · $10.1B
Intrinsic Value (Consensus)
$27.63
Current Price
$37.20
Margin of Safety
-25.7%
25.7% Above Intrinsic Value
Value: $28
Price: $37
Valuation Model Estimates
Current Price: $37.20
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%.
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
Data last updated: 2026-06-12
Source: Yahoo Finance