Dropbox Inc
NASDAQ:DBX

Watchlist Manager
Dropbox Inc Logo
Dropbox Inc
NASDAQ:DBX
Watchlist
Price: 29.51 USD 1.06% Market Closed
Market Cap: 8.5B USD

Relative Value

The Relative Value of one DBX stock under the Base Case scenario is 43.24 USD. Compared to the current market price of 29.51 USD, Dropbox Inc is Undervalued by 32%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

DBX Relative Value
Base Case
43.24 USD
Undervaluation 32%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
73
vs Industry
37
Median 3Y
3.4
Median 5Y
3.7
Industry
2.4
Forward
3.3
vs History
39
vs Industry
34
Median 3Y
17.1
Median 5Y
16.6
Industry
22.5
Forward
11.4
vs History
76
vs Industry
49
Median 3Y
9.9
Median 5Y
11.4
Industry
17
vs History
87
vs Industry
49
Median 3Y
12.1
Median 5Y
12.1
Industry
21.4
vs History
vs Industry
Median 3Y
-19.3
Median 5Y
-19.3
Industry
2.9
vs History
63
vs Industry
32
Median 3Y
3.4
Median 5Y
3.8
Industry
2.4
Forward
3.6
vs History
68
vs Industry
45
Median 3Y
4.3
Median 5Y
4.7
Industry
4.9
vs History
80
vs Industry
28
Median 3Y
15.5
Median 5Y
18.2
Industry
12.6
Forward
8
vs History
79
vs Industry
26
Median 3Y
21.7
Median 5Y
26.2
Industry
16.3
Forward
9.3
vs History
69
vs Industry
43
Median 3Y
10.3
Median 5Y
11.4
Industry
15.4
vs History
74
vs Industry
39
Median 3Y
10.7
Median 5Y
12
Industry
18.7
vs History
65
vs Industry
20
Median 3Y
5.3
Median 5Y
5.6
Industry
2.4

Multiples Across Competitors

DBX Competitors Multiples
Dropbox Inc Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Dropbox Inc
NASDAQ:DBX
8.2B USD 3.2 17.5 13.3 17
US
Ezenia! Inc
OTC:EZEN
567B USD 233 910.9 -180 630.8 -182 667.2 -177 298
DE
SAP SE
XETRA:SAP
317B EUR 9 55.2 29.9 34.2
US
Palantir Technologies Inc
NYSE:PLTR
281.2B USD 90.3 492.8 633.5 680
US
Salesforce Inc
NYSE:CRM
256.3B USD 6.6 41.3 21.8 31.3
US
Intuit Inc
NASDAQ:INTU
213.9B USD 11.8 61.7 39 45.8
US
Adobe Inc
NASDAQ:ADBE
180.6B USD 8.2 26.7 20.2 22.4
US
NCR Corp
LSE:0K45
148.1B USD 43 160.6 463 3 302.9
US
Applovin Corp
NASDAQ:APP
140.1B USD 27.3 73 51.1 60
US
Microstrategy Inc
NASDAQ:MSTR
98.2B USD 213.7 -18.4 -3 087.9 -1 598.7
US
Cadence Design Systems Inc
NASDAQ:CDNS
80.9B USD 16.6 74.8 47.4 54
P/S Multiple
Revenue Growth P/S to Growth
US
Dropbox Inc
NASDAQ:DBX
Average P/S: 21 303.7
3.2
-1%
N/A
US
Ezenia! Inc
OTC:EZEN
233 910.9
N/A N/A
DE
SAP SE
XETRA:SAP
9
12%
0.8
US
Palantir Technologies Inc
NYSE:PLTR
90.3
34%
2.7
US
Salesforce Inc
NYSE:CRM
6.6
10%
0.7
US
Intuit Inc
NASDAQ:INTU
11.8
13%
0.9
US
Adobe Inc
NASDAQ:ADBE
8.2
10%
0.8
US
N
NCR Corp
LSE:0K45
43
-8%
N/A
US
Applovin Corp
NASDAQ:APP
27.3
24%
1.1
US
Microstrategy Inc
NASDAQ:MSTR
213.7
3%
71.2
US
Cadence Design Systems Inc
NASDAQ:CDNS
16.6
13%
1.3
P/E Multiple
Earnings Growth PEG
US
Dropbox Inc
NASDAQ:DBX
Average P/E: 111.5
17.5
21%
0.8
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -180 630.8 N/A N/A
DE
SAP SE
XETRA:SAP
55.2
50%
1.1
US
Palantir Technologies Inc
NYSE:PLTR
492.8
73%
6.8
US
Salesforce Inc
NYSE:CRM
41.3
32%
1.3
US
Intuit Inc
NASDAQ:INTU
61.7
34%
1.8
US
Adobe Inc
NASDAQ:ADBE
26.7
26%
1
US
N
NCR Corp
LSE:0K45
160.6
-47%
N/A
US
Applovin Corp
NASDAQ:APP
73
44%
1.7
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -18.4 N/A N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
74.8
33%
2.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Dropbox Inc
NASDAQ:DBX
Average EV/EBITDA: 146.6
13.3
19%
0.7
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -182 667.2 N/A N/A
DE
SAP SE
XETRA:SAP
29.9
19%
1.6
US
Palantir Technologies Inc
NYSE:PLTR
633.5
109%
5.8
US
Salesforce Inc
NYSE:CRM
21.8
23%
0.9
US
Intuit Inc
NASDAQ:INTU
39
28%
1.4
US
Adobe Inc
NASDAQ:ADBE
20.2
17%
1.2
US
N
NCR Corp
LSE:0K45
463
12%
38.6
US
Applovin Corp
NASDAQ:APP
51.1
42%
1.2
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -3 087.9 N/A N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
47.4
27%
1.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Dropbox Inc
NASDAQ:DBX
Average EV/EBIT: 471.9
17
26%
0.7
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -177 298 N/A N/A
DE
SAP SE
XETRA:SAP
34.2
21%
1.6
US
Palantir Technologies Inc
NYSE:PLTR
680
110%
6.2
US
Salesforce Inc
NYSE:CRM
31.3
32%
1
US
Intuit Inc
NASDAQ:INTU
45.8
37%
1.2
US
Adobe Inc
NASDAQ:ADBE
22.4
20%
1.1
US
N
NCR Corp
LSE:0K45
3 302.9
90%
36.7
US
Applovin Corp
NASDAQ:APP
60
45%
1.3
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -1 598.7 N/A N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
54
28%
1.9