First Time Loading...

Dropbox Inc
NASDAQ:DBX

Watchlist Manager
Dropbox Inc Logo
Dropbox Inc
NASDAQ:DBX
Watchlist
Price: 23.37 USD -0.93% Market Closed
Updated: May 6, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement
|
Revenue Breakdown

Balance Sheet

3B
-0.9%
Assets
Growth Rates:
1 Year
-4%
3 Years
+25%
5 Years
+76%
7 Years
-
10 Years
-
3.1B
-6%
Liabilities
Growth Rates:
1 Year
-8%
3 Years
+53%
5 Years
+210%
7 Years
-
10 Years
-
-165.8m
+53%
Equity
Growth Rates:
1 Year
+46%
3 Years
-
5 Years
-
7 Years
-
10 Years
-

Balance Sheet Decomposition
Dropbox Inc

3B
Assets
3.1B
Liabilities
3B
Assets
3.1B
Liabilities
Current Assets 1.5B
Cash & Short-Term Investments 1.4B
Receivables 68.7m
Other Current Assets 91.9m
Non-Current Assets 1.5B
PP&E 493m
Intangibles 460.3m
Other Non-Current Assets 513.6m
Current Liabilities 1.2B
Accounts Payable 38.5m
Accrued Liabilities 304.9m
Other Current Liabilities 858.1m
Non-Current Liabilities 1.9B
Long-Term Debt 1.5B
Other Non-Current Liabilities 401.5m

Balance Sheet
Dropbox Inc

Rotate your device to view
Balance Sheet
Currency: USD
Dec-2015 Dec-2016 Dec-2017 Dec-2018 Dec-2019 Dec-2020 Dec-2021 Dec-2022 Dec-2023
Assets
Cash & Cash Equivalents
357
353
430
519
551
315
533
233
615
Cash
41
94
63
103
105
67
143
90
81
Cash Equivalents
316
259
367
416
446
248
390
143
534
Short-Term Investments
0
0
0
570
608
806
1 185
1 111
741
Total Receivables
43
16
35
75
44
43
50
54
69
Accounts Receivables
14
13
29
29
37
43
50
54
69
Other Receivables
29
3
6
46
7
0
0
0
0
Other Current Assets
26
45
54
46
40
63
82
93
92
Total Current Assets
425
413
518
1 210
1 243
1 228
1 850
1 490
1 517
PP&E Net
438
444
342
311
1 103
809
736
569
493
PP&E Gross
438
444
342
311
1 103
809
736
569
493
Accumulated Depreciation
220
337
505
564
587
452
453
504
586
Intangible Assets
33
24
17
15
47
34
54
88
58
Goodwill
96
96
99
97
235
237
357
403
402
Note Receivable
0
0
0
0
7
3
4
7
7
Long-Term Investments
0
0
0
0
10
17
0
0
0
Other Long-Term Assets
18
27
44
62
54
61
91
553
507
Other Assets
96
96
99
97
235
237
357
403
402
Total Assets
1 011
N/A
1 004
-1%
1 020
+2%
1 694
+66%
2 699
+59%
2 387
-12%
3 091
+29%
3 110
+1%
2 984
-4%
Liabilities
Accounts Payable
17
16
32
33
41
19
26
39
39
Accrued Liabilities
108
115
161
202
343
359
358
341
305
Short-Term Debt
0
0
0
0
0
0
0
0
0
Current Portion of Long-Term Debt
123
128
103
74
77
100
120
115
116
Other Current Liabilities
283
378
443
529
554
611
672
703
742
Total Current Liabilities
531
635
738
838
1 015
1 088
1 176
1 197
1 202
Long-Term Debt
181
130
72
90
138
172
1 538
1 526
1 546
Other Liabilities
113
117
107
90
738
794
671
697
402
Total Liabilities
825
N/A
881
+7%
917
+4%
1 017
+11%
1 891
+86%
2 053
+9%
3 385
+65%
3 420
+1%
3 149
-8%
Equity
Common Stock
615
615
615
0
0
0
0
0
0
Retained Earnings
727
938
1 050
1 660
1 726
2 241
2 739
2 772
2 742
Additional Paid In Capital
297
446
533
2 338
2 531
2 564
2 448
2 512
2 598
Other Equity
0
1
4
1
3
11
3
49
22
Total Equity
186
N/A
123
-34%
103
-16%
677
+558%
808
+19%
334
-59%
294
N/A
309
-5%
166
+46%
Total Liabilities & Equity
1 011
N/A
1 004
-1%
1 020
+2%
1 694
+66%
2 699
+59%
2 387
-12%
3 091
+29%
3 110
+1%
2 984
-4%
Shares Outstanding
Common Shares Outstanding
379
379
379
410
417
406
376
349
337

See Also

Summary
DBX intrinsic value, competitors valuation, and company profile.
DCF Valuation
DBX stock valuation using Discount Cash Flow valuation method.
Relative Valuation
DBX stock valuation using valuation multiples.
Wall Street Estimates
DBX price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
DBX stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Join more than 134,500+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.