Box, Inc.

Box, Inc.

BOXยทNYSE

$26.69

-7.3%
TechnologySoftware - Application

Box, Inc. provides a cloud content management platform that enables organizations of various sizes to manage and share their content from anywhere on any device. The company's Software-as-a-Service platform enables users to collaborate on content internally and with external parties, automate content-driven business processes, develop custom applications, and implement data protection, security, and compliance features to comply with legal and regulatory requirements, internal policies, and industry standards and regulations. It offers web, mobile, and desktop applications for cloud content management on a platform for developing custom applications, as well as industry-specific capabilities. As of January 31, 2022, the company had approximately 100,000 paying organizations, and its solution was offered in 25 languages. It serves financial services, health care, government, and legal services industries in the United States and internationally. The company was formerly known as Box.net, Inc. and changed its name to Box, Inc. in November 2011. Box, Inc. was incorporated in 2005 and is headquartered in San Francisco Bay Area, California.

At a Glance

Live Snapshot
Market Cap$3.70B
EPS0.6000
P/E Ratio44.48
Earnings Date08/25/2026
Box, Inc.

Box, Inc. Fair Value Envelope

BOX ยท NYSE

Our analysis suggests that BOX has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $26.69, this represents a potential HIDDEN relative to our calculated worth for Box, Inc..

Intrinsic Value
Current Price: $26.69

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$8.4B
+ Cash & Equivalents$375.1M
Firm Value$8.8B
- Debt$1.0B
Equity Value$7.7B
/ Shares Outstanding144,878,222B
DCF Value$53
UNDERVALUED BY 100%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$378.8M
$402.6M
$427.9M
$454.7M
$483.3M
$513.6M
$545.8M
$580.1M
$616.5M
$655.2M
Maintenance CapEx
-$1.3M
-$1.4M
-$1.5M
-$1.5M
-$1.6M
-$1.8M
-$1.9M
-$2.0M
-$2.1M
-$2.2M
Owner Earnings
$377.5M
$401.2M
$426.4M
$453.2M
$481.6M
$511.8M
$544.0M
$578.1M
$614.4M
$653.0M
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$349.6M
$344.0M
$338.5M
$333.1M
$327.8M
$322.5M
$317.4M
$312.3M
$307.3M
$302.4M
Terminal Value represents 61.2% of Enterprise Value