Dropbox, Inc.

Dropbox, Inc.

DBXยทNASDAQ

$27.59

-4.6%
TechnologySoftware - Infrastructure

Dropbox, Inc. provides a content collaboration platform worldwide. Its platform allows individuals, families, teams, and organizations to collaborate and sign up for free through its website or app, as well as upgrade to a paid subscription plan for premium features. As of December 31, 2021, the company had approximately 700 million registered users. It serves customers in professional services, technology, media, education, industrial, consumer and retail, and financial services industries. The company was formerly known as Evenflow, Inc. and changed its name to Dropbox, Inc. in October 2009. Dropbox, Inc. was incorporated in 2007 and is headquartered in San Francisco, California.

At a Glance

Live Snapshot
Market Cap$7.02B
EPS1.8900
P/E Ratio14.60
Earnings Date08/06/2026

Intrinsic Alpha Methodology

Thesis Lenses

Signal ยท Driver ยท Risk

Signal

High confidence

Valuation multiple is mid-range (P/E 14.6).

Valuation inputs: P/E 14.6, earnings yield +6.8%, momentum -4.6%.

If multiples stay elevated while momentum fades, downside repricing risk rises.

Driver

High confidence

Return profile is soft (ROE -28.3%, ROIC +29.5%).

Profitability stack: net margin +20.2%, ROE -28.3%, ROIC +29.5%.

Quality deterioration often appears in margins before it shows up in headline EPS.

Risk

High confidence

Risk profile is balanced but has notable pressure points to monitor.

Risk factors: liabilities/assets +161.6%, momentum -4.6%, net margin +20.2%.

Higher leverage with weak momentum and thin margins can amplify drawdown severity.

dbx

Dropbox, Inc. Market vs Earnings Trajectory

DBX ยท NASDAQ

Loading price and EPS data...

Dropbox, Inc.

Dropbox, Inc. Fair Value Envelope

DBX ยท NASDAQ

Our analysis suggests that DBX has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $27.59, this represents a potential HIDDEN relative to our calculated worth for Dropbox, Inc..

Intrinsic Value
Current Price: $27.59
3Y+24.0%
5Y-405.0%
10Y-420.0%
3Y+8.0%
5Y+32.0%
10Y+198.0%
3Y-8.0%
5Y-298.0%
10Y-342.0%
3Y+19.0%
5Y+67.0%
10Y+277.0%
3Y+22.0%
5Y+90.0%
10Y+622.0%
3Y-6.0%
5Y+22.0%
10Y+190.0%
Dropbox, Inc.

Dropbox, Inc. Profit Bridge

DBX ยท NASDAQ
Revenue2.52B
Cost of Goods Sold (500.80M)
Gross Profit2.02B
Operating Expenses (1.33B)
Operating Income691.50M
Interest Expense (114.80M)
Other Income/Expense-73.90M
Pretax Income617.60M
Income Tax (109.20M)
Net Income508.40M
Net Income
508.40M

Profitability Analysis

Gross Margin

80.1%

Exceptional pricing power and cost management. The company retains over half of revenue after direct costs.

Operating Margin

27.4%

Outstanding operational efficiency. The company generates substantial profit from core operations.

Net Profit Margin

20.2%

Exceptional profitability. The company converts a significant portion of revenue to bottom-line earnings.

Effective Tax Rate

17.7%

Moderate tax rate typical for most corporations. Represents standard tax burden on profits.

Profitability Insight

Exceptional profitability across all levels: Strong pricing power, efficient operations, and healthy bottom line indicate a high-quality business with sustainable competitive advantages.

80.13%
Gross Profit Margin
-3%
3Y-1.0%
5Y+2.0%
10Y+49.0%
27.43%
Operating Profit Margin
44%
3Y+252.0%
5Y-290.0%
10Y-220.0%
20.17%
Net Profit Margin
14%
3Y-15.0%
5Y-251.0%
10Y-181.0%
-28.29%
Return on Equity
-53%
3Y-84.0%
5Y-63.0%
10Y-83.0%
17.43%
Return on Assets
28%
3Y-2.0%
5Y-262.0%
10Y-183.0%
29.51%
Return on Invested Capital
58%
3Y+241.0%
5Y-259.0%
10Y-174.0%
DBX

Dropbox, Inc. Cash Conversion Engine

DBX ยท NASDAQ
Net Income508.40M
Depreciation & Amortization157.40M
Stock-Based Compensation300.80M
Change in Working Capital-126.80M
Others60.30M
Capital Expenditures-21.00M
Free Cash Flow930.80M

Cash Flow Quality Analysis

FCF Conversion Rate

183.1%

Excellent cash generation. The company converts earnings to cash at or above 100%, indicating high-quality earnings.

CapEx Intensity

2.2%

Asset-light business model. Low capital requirements leave more cash available for shareholders and growth investments.

FCF Growth Trend

+6.8%

Steady FCF growth indicates consistent cash generation improvement. On a positive trajectory.

Working Capital Impact

-$126.80M

Minimal working capital impact on FCF. Changes in operating assets and liabilities well-managed.

Cash Flow Quality Insight

Asset-light with strong cash conversion: Low capital requirements combined with efficient cash generation creates significant shareholder value through dividends, buybacks, or strategic investments.

dbx

Dropbox, Inc. Funding & Solvency Profile

DBX ยท NASDAQ
Cash & Cash Equivalents1.21B
Net Receivables74.70M
Inventory0.00
Other Current Assets84.90M
Total Current Assets1 B
Property, Plant & Equipment619.00M
Goodwill & Intangible Assets482.90M
Long-Term Investments0.00
Other Non-Current Assets75.30M
Total Non-Current Assets694 M
Total Assets
3.03B

Financial Health Analysis

Current Ratio

1.23x

Acceptable liquidity, but monitor closely. Current assets just barely cover current liabilities.

Working Capital

273 M

Positive working capital, but relatively tight. The company should monitor cash flow carefully.

Asset Composition

48% Current

Balanced asset mix between current and non-current assets, typical of many stable businesses.

dbx

Dropbox, Inc. Street Expectations Map

DBX ยท NASDAQ

Wall Street analysts project that DBX stock may see slight declines over the coming 12 months. The consensus 1-year price target stands at 26.50, with estimates ranging from a low of 23.00 to a high of 30.00.

Lowest Target
23.00
-16.64%
Consensus Target
26.50
-3.95%
Highest Target
30.00
8.74%

The consensus 1-year price target stands at 26.50, with estimates ranging from a low of 23.00 to a high of 30.00.

Analyst Consensus Analysis

Upside Potential

-4.0%

Fair value territory. Stock trading near consensus target suggests limited near-term catalysts. Focus on fundamental developments.

Analyst Agreement

26.4% spread

Good consensus alignment. Moderate target spread reflects general agreement on value drivers with some variance in assumptions.

Risk-Reward Profile

0.53x

Unfavorable risk-reward. Downside risk exceeds upside potential. Consider defensive positioning or alternative opportunities.

Analyst Conviction

Moderate

Neutral sentiment. Fair value pricing with moderate agreement suggests wait-and-see approach or catalyst-driven opportunity.

Market Sentiment Insight

Monitor and evaluate: Current analyst consensus suggests limited conviction or near-term catalysts. Stay informed on company developments and reassess positioning as new information emerges.

dbx

Dropbox, Inc. Insider Positioning

DBX ยท NASDAQ

During the last 12 months, insiders have sold $41.51M worth of DBX shares, with no buying activity reported.

3 Months

Bought

0

0.00

Sold

210.9K

5.18M

Net Activity

-5.2M

-$5.18M

3-6 Months

Bought

0

0.00

Sold

442.4K

11.48M

Net Activity

-11.5M

-$11.48M

6-9 Months

Bought

0

0.00

Sold

322.4K

9.65M

Net Activity

-9.6M

-$9.65M

9-12 Months

Bought

0

0.00

Sold

538.5K

15.20M

Net Activity

-15.2M

-$15.20M

Top Buyers

No buying activity

Top Sellers

1
HA

Houston Andrew

Director, 10 Percent Owner, Officer: Chief Executive Officer

1.3M sharesโ€ข17 transactions

$35.61M

2
AA

Alkarmi Ashraf

Officer: General Manager, Core

46.5K sharesโ€ข5 transactions

$1.30M

3
RT

Regan Timothy

Officer: Chief Financial Officer

40.5K sharesโ€ข15 transactions

$1.16M

4
DA

Dasdan Ali

Officer: Chief Technology Officer

40.3K sharesโ€ข6 transactions

$1.14M

5
YWT

Yoon William T

Officer: Chief Legal Officer

26.0K sharesโ€ข4 transactions

$737K

Insider Activity Analysis

Net Insider Sentiment

Bearish

Strong bearish signal with $41.51M net selling. Heavy insider selling may indicate concerns about valuation or near-term prospects.

Buy/Sell Ratio

0.00:1

Very poor ratio. Heavy selling with minimal buying suggests insiders may be concerned about valuation or outlook.

Recent Trend (3 Months)

$5.18M

Heavy recent selling activity. Recent insider sales notably exceed purchasesโ€”may warrant investigation into company developments.

Insider Participation

High Selling

5 insider sellers vs. 0 buyers. Widespread selling across multiple insiders may signal concerns.

Insider Activity Insight

Multiple red flags: Heavy selling, numerous sellers, and continued recent selling create a concerning pattern. Investigate fundamental drivers and consider whether company guidance or industry conditions have deteriorated.

No Dividend Yield Data

DBX has not reported any dividend yield values in the available annual periods.

ย 

dbx Dividend History

DBX
10Y CAGR +0%
Latest $0
Annual $0
Stable dividend payments
Last Period: +0%