image
Technology - Software - Infrastructure - NASDAQ - US
$ 29.545
1.06 %
$ 8.32 B
Market Cap
19.41
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Jun, 6, 2025.

The intrinsic value of one DBX stock under the worst case scenario is HIDDEN Compared to the current market price of 29.5 USD, Dropbox, Inc. is HIDDEN

This DCF valuation model was last updated on Jun, 6, 2025.

The intrinsic value of one DBX stock under the base case scenario is HIDDEN Compared to the current market price of 29.5 USD, Dropbox, Inc. is HIDDEN

This DCF valuation model was last updated on Jun, 6, 2025.

The intrinsic value of one DBX stock under the best case scenario is HIDDEN Compared to the current market price of 29.5 USD, Dropbox, Inc. is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart DBX

image
$34.0$34.0$33.0$33.0$32.0$32.0$31.0$31.0$30.0$30.0$29.0$29.0$28.0$28.0$27.0$27.0$26.0$26.0$25.0$25.0$24.0$24.015 Dec15 DecJan '25Jan '2515 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '2515 Apr15 AprMay '25May '2515 May15 MayJun '25Jun '25
FINANCIALS
2.55 B REVENUE
1.86%
486 M OPERATING INCOME
-9.75%
452 M NET INCOME
-0.29%
894 M OPERATING CASH FLOW
14.09%
444 M INVESTING CASH FLOW
12.30%
-587 M FINANCING CASH FLOW
26.60%
625 M REVENUE
-2.94%
184 M OPERATING INCOME
109.10%
150 M NET INCOME
46.21%
154 M OPERATING CASH FLOW
-28.06%
35.8 M INVESTING CASH FLOW
-68.54%
-578 M FINANCING CASH FLOW
-110.42%
Balance Sheet Dropbox, Inc.
image
Current Assets 1.74 B
Cash & Short-Term Investments 1.59 B
Receivables 70.4 M
Other Current Assets 73.8 M
Non-Current Assets 1.59 B
Long-Term Investments 0
PP&E 518 M
Other Non-Current Assets 1.07 B
47.94 %15.57 %32.15 %Total Assets$3.3b
Current Liabilities 1.21 B
Accounts Payable 36.5 M
Short-Term Debt 198 M
Other Current Liabilities 976 M
Non-Current Liabilities 2.87 B
Long-Term Debt 2.8 B
Other Non-Current Liabilities 68.4 M
4.86 %23.94 %68.63 %Total Liabilities$4.1b
EFFICIENCY
Earnings Waterfall Dropbox, Inc.
image
Revenue 2.55 B
Cost Of Revenue 445 M
Gross Profit 2.1 B
Operating Expenses 1.62 B
Operating Income 486 M
Other Expenses 33.9 M
Net Income 452 M
3b3b3b3b2b2b2b2b1b1b500m500m003b(445m)2b(2b)486m(34m)452mRevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
82.53% GROSS MARGIN
82.53%
19.08% OPERATING MARGIN
19.08%
17.75% NET MARGIN
17.75%
-60.11% ROE
-60.11%
13.60% ROA
13.60%
18.65% ROIC
18.65%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis Dropbox, Inc.
image
900m900m800m800m700m700m600m600m500m500m400m400m300m300m200m200m100m100m00(100m)(100m)20162016201720172018201820192019202020202021202120222022202320232024202420252025
Net Income 452 M
Depreciation & Amortization 137 M
Capital Expenditures -22.5 M
Stock-Based Compensation 346 M
Change in Working Capital -96.6 M
Others -32.1 M
Free Cash Flow 872 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets Dropbox, Inc.
image
Wall Street analysts predict an average 1-year price target for DBX of $30.3 , with forecasts ranging from a low of $28 to a high of $32 .
DBX Lowest Price Target Wall Street Target
28 USD -5.23%
DBX Average Price Target Wall Street Target
30.3 USD 2.67%
DBX Highest Price Target Wall Street Target
32 USD 8.31%
Price
Max Price Target
Min Price Target
Average Price Target
34343232303028282626242422222020Jul '24Jul '24Aug '24Aug '24Oct '24Oct '24Nov '24Nov '2420252025Feb '25Feb '25Apr '25Apr '25Jun '25Jun '25Jul '25Jul '25Aug '25Aug '25Oct '25Oct '25Nov '25Nov '2520262026Feb '26Feb '26Apr '26Apr '26Jun '26Jun '26
4. DIVIDEND ANALYSIS
5. COMPETITION
slide 2 of 15
6. Ownership
Insider Ownership Dropbox, Inc.
image
Sold
0-3 MONTHS
1.2 M USD 5
3-6 MONTHS
19.4 M USD 4
6-9 MONTHS
50.4 M USD 4
9-12 MONTHS
6.94 M USD 4
Bought
0 USD 0
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
7. News
Why Dropbox (DBX) is a Top Momentum Stock for the Long-Term Wondering how to pick strong, market-beating stocks for your investment portfolio? Look no further than the Zacks Style Scores. zacks.com - 2 weeks ago
Here's Why Dropbox (DBX) is a Strong Growth Stock Wondering how to pick strong, market-beating stocks for your investment portfolio? Look no further than the Zacks Style Scores. zacks.com - 2 weeks ago
Here's Why Dropbox (DBX) is a Strong Value Stock Wondering how to pick strong, market-beating stocks for your investment portfolio? Look no further than the Zacks Style Scores. zacks.com - 1 month ago
Dropbox: Losing Hope As Customer Counts Keep Bleeding Shares of Dropbox have rallied modestly after reporting Q1 earnings and slightly lifting the low end of its full-year guidance outlook. Still, the company's revenue is declining -1% y/y while losing paid users for two quarters in a row. Meanwhile, rival Box is growing revenue at a high-single-digit pace, indicating market share losses. seekingalpha.com - 1 month ago
Why Dropbox (DBX) is a Top Growth Stock for the Long-Term The Zacks Style Scores offers investors a way to easily find top-rated stocks based on their investing style. Here's why you should take advantage. zacks.com - 1 month ago
Dropbox, Inc. (DBX) Q1 2025 Earnings Call Transcript Dropbox, Inc. (NASDAQ:DBX ) Q1 2025 Earnings Conference Call May 8, 2025 5:00 PM ET Company Participants Peter Stabler - Head, Investor Relations Drew Houston - Co-founder and Chief Executive Officer Tim Regan - Chief Financial Officer Conference Call Participants Steve Enders - Citi Rishi Jaluria - RBC Capital Markets Matt Bullock - Bank of America Alex Nguyen - Jefferies Patrick Walravens - Citizens Bank Sonak Kolar - JP Morgan Operator Hello and welcome to Dropbox's First Quarter 2025 Earnings Conference Call. At this time all participants will be in listen-only mode. seekingalpha.com - 1 month ago
Dropbox (DBX) Q1 Earnings and Revenues Surpass Estimates Dropbox (DBX) came out with quarterly earnings of $0.70 per share, beating the Zacks Consensus Estimate of $0.62 per share. This compares to earnings of $0.58 per share a year ago. zacks.com - 1 month ago
Dropbox to Report Q1 Earnings: To Buy or Not to Buy the Stock? DBX's first-quarter 2025 performance is expected to have benefited from improved margins and product enhancements, despite challenges in user growth. zacks.com - 1 month ago
Dropbox (DBX) Stock Falls Amid Market Uptick: What Investors Need to Know In the latest trading session, Dropbox (DBX) closed at $28.41, marking a -0.59% move from the previous day. zacks.com - 1 month ago
Dropbox to Announce First Quarter 2025 Earnings Results SAN FRANCISCO--(BUSINESS WIRE)--Dropbox, Inc. (NASDAQ: DBX) announced today that it will report financial results for the first quarter ended March 31, 2025 after market close on Thursday, May 8, 2025. The company will also hold a conference call on the same day at 2:00 PM PT / 5:00 PM ET to discuss its financial results with the investment community. A live webcast and replay of the conference call can be accessed from the Dropbox investor relations website at http://investors.dropbox.com. Abo. businesswire.com - 1 month ago
Zacks Industry Outlook Baidu, Dropbox and Crexendo Baidu, Dropbox and Crexendo have been highlighted in this Industry Outlook article. zacks.com - 2 months ago
Why the Market Dipped But Dropbox (DBX) Gained Today Dropbox (DBX) reachead $26.93 at the closing of the latest trading day, reflecting a +0.71% change compared to its last close. zacks.com - 2 months ago
8. Profile Summary

Dropbox, Inc. DBX

image
COUNTRY US
INDUSTRY Software - Infrastructure
MARKET CAP $ 8.32 B
Dividend Yield 0.00%
Description 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.
Contact 1800 Owens Street, San Francisco, CA, 94158 https://www.dropbox.com
IPO Date March 23, 2018
Employees 2204
Officers Mr. Timothy J. Regan CPA Chief Financial Officer Ms. Melanie Collins Chief People Officer Mr. Eric Cox Chief Customer Officer Ms. Saman Asheer Chief Communications Officer Mr. Ashraf Alkarmi GM & Senior Vice President of Core Products Mr. Ali Dasdan Chief Technology Officer Mr. William Yoon Chief Legal Officer Mr. Andrew W. Houston Co-Founder, Interim President, Chief Executive Officer & Chairman