Dropbox, Inc.
Bear Case (25th pct.)
-14.2% vs price
Base Case (Median)
18.0% vs price
Bull Case (75th pct.)
67.3% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $-20.95 | -162.8% | High (40%) |
| PE Comparable | $45.63 | 36.7% | Medium (25%) |
| Growth Trajectory DCF | $59.23 | 77.4% | Medium (20%) |
| EV/EBITDA | $33.17 | -0.6% | Medium (20%) |
| EV/FCF | $71.35 | 113.7% | Medium (20%) |
| Earnings Power Value | $27.11 | -18.8% | Medium (50%) |
Based on 6 out of 8 methods, DBX appears fairly valued at the current price of $33.38. The base case fair value of $39.40 implies 18.0% upside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.