NASDAQ
DBX
Last Price
US $31.92
KEY FIGURES
MKT CAP
$8.1B
EPS
TTM$1.97
EPS Growth (1Y)
32.86%
PEG
TTM-
P/E
TTM16.20x
P/S
TTM2.83x
YIELD
—
GROWTH (5Y CAGR)
Revenue
5.66%
EBITDA
Base Cash Flow Valuation (DCF)
Fair Value
Market $31.92
56.39%
Default assumptions
Base EBITDA Valuation
Fair Value
Market $31.92
-61.81%
Valuation
Financial
Performance
Cash flow to 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.
Free cash flow growth
Dropbox, Inc.'s free cash flow has increased 6.79% from $871.60M last year to $930.80M, signaling increasing performance
Debt-to-equity ratio
Dropbox, Inc.'s debt to equity ratio is -1.82, signaling that the company spent its equity and risk bankruptcy.
Debt-to-equity trend
Dropbox, Inc.'s debt has increased relative to shareholder equity from -3.98 last year to -1.82 today, signaling weakened financials
Net debt to EBITDA
Dropbox, Inc. has a net debt to EBITDA ratio of 3.26x, which exceeds the 3.00x threshold, indicating high leverage and potential financial risk
Interest coverage
Dropbox, Inc.'s interest coverage ratio of 4.34 indicates that earnings with good margin can cover interest payments on company debt
Profit margin growth
Dropbox, Inc.'s profit margin was 17.75% last year and is 17.49% this year, signaling decreasing performance
Current ratio
Dropbox, Inc.'s short-term liabilities of $1.89B exceed its short-term assets of $1.17B, signaling financial risk
Return on assets
Dropbox, Inc.'s return on assets of 15.67% is higher than the 5.00% threshold, indicating efficient asset utilization
Return on equity
Dropbox, Inc.'s return on equity of -23.53%, is lower than 15.00%, indicating bad performance
Earnings quality
Dropbox, Inc.'s operating cash flow exceeds its net income, indicating high-quality earnings backed by actual cash generation
Earnings stability
Dropbox, Inc. had positive net income in 5 out of 5 years, indicating stable and consistent earnings
Positive free cash flow
Dropbox, Inc. has positive free cash flow, indicating the company generates cash after capital expenditures
Free cash flow yield
Dropbox, Inc. has a free cash flow yield of 11.32%, which is above the 2.00% threshold, indicating strong cash generation relative to market value
Earnings growth
Dropbox, Inc.'s yearly earnings has increased 12.40% since last year from $452.30M to $508.40M, signaling increasing performance
Revenue growth
Dropbox, Inc.'s yearly revenue has decreased 1.07% since last year from $2.55B to $2.52B, signaling decreasing performance
Return on invested capital
ROIC 28.56% (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.
3-year revenue CAGR
Dropbox, Inc.'s 3-year revenue CAGR of 2.74% is positive, indicating growing revenue over the past 3 years
Revenue consistency
Dropbox, Inc. had revenue growth in 4 out of 5 years, indicating consistent revenue performance
Return on equity consistency
Dropbox, Inc. had positive ROE in only 0 out of 5 years, indicating inconsistent returns on equity
Base Cash Flow Valuation (DCF)
Dropbox, Inc. is undervalued relative to its fair value price of 49.92 based on Base Cash Flow Valuation (DCF) model
Earnings yield (TTM)
Dropbox, Inc. has an earnings yield of 6.09%, which is above the 4.00% threshold, indicating the stock offers reasonable value relative to its earnings
Base EBITDA Valuation
Dropbox, Inc. is overvalued relative to its fair value price of 12.19 based on Base EBITDA Valuation model
EV/EBITDA (FY)
Dropbox, Inc. has an EV/EBITDA ratio of 12.51x, which is below the 20.00x threshold, indicating reasonable valuation relative to its operating earnings
PEG ratio (TTM/FY)
Dropbox, Inc. had non-positive diluted EPS five years ago; the PEG ratio is not meaningful and the check fails.
Price-to-book ratio (FY)
Dropbox, Inc. has negative shareholder equity; price-to-book is not meaningful and the check fails
Price-to-sales ratio (TTM)
Dropbox, Inc. has a price-to-sales ratio of 2.87x, which is below the 8.00x threshold, indicating reasonable valuation relative to its revenue
Profit margin
Current Ratio
Capital Returns
-23.53%
Return on equity
ROIC: 28.56%
Valuation History
17.5X
Price to Earnings
EV/EBITDA: 12.8X
Cash flow
Profit margin
25.97%
Cash flow
13.67%
Default assumptions
Base valuations use default assumptions. Customize in the Valuator.