First Time Loading...

Dropbox Inc
NASDAQ:DBX

Watchlist Manager
Dropbox Inc Logo
Dropbox Inc
NASDAQ:DBX
Watchlist
Price: 24.02 USD 2.34% Market Closed
Updated: Apr 25, 2024

Relative Value

The Relative Value of one DBX stock under the Base Case scenario is 43.01 USD. Compared to the current market price of 24.02 USD, Dropbox Inc is Undervalued by 44%.

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
43.01 USD
Undervaluation 44%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
92
vs Industry
35
Median 3Y
3.7
Median 5Y
4.3
Industry
2.2
Forward
3.1
vs History
36
vs Industry
36
Median 3Y
17.3
Median 5Y
14.1
Industry
24
Forward
11.7
vs History
84
vs Industry
45
Median 3Y
11.7
Median 5Y
13.8
Industry
16.9
vs History
66
vs Industry
37
Median 3Y
12.8
Median 5Y
14.6
Industry
21.5
vs History
vs Industry
Median 3Y
-26.3
Median 5Y
-16.7
Industry
2.7
vs History
92
vs Industry
33
Median 3Y
3.9
Median 5Y
4
Industry
2.2
Forward
3.2
vs History
92
vs Industry
48
Median 3Y
4.8
Median 5Y
5.2
Industry
4.7
vs History
93
vs Industry
28
Median 3Y
19
Median 5Y
25.7
Industry
13
Forward
8.1
vs History
69
vs Industry
23
Median 3Y
27.9
Median 5Y
26.2
Industry
16.5
Forward
9.9
vs History
84
vs Industry
41
Median 3Y
11.7
Median 5Y
12.6
Industry
15.3
vs History
84
vs Industry
38
Median 3Y
12.2
Median 5Y
14.6
Industry
18.1
vs History
68
vs Industry
20
Median 3Y
6.2
Median 5Y
6
Industry
2.3

Multiples Across Competitors

DBX Competitors Multiples
Dropbox Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Dropbox Inc
NASDAQ:DBX
8.1B USD 3.2 17.8 15 21.6
US
Ezenia! Inc
OTC:EZEN
789.1B USD 325 533 -251 383.2 -254 217.5 -246 745.2
US
Advant-e Corp
OTC:ADVC
670.7B USD 66 369.3 335 223.2 201 163.8 221 259.6
US
Salesforce Inc
NYSE:CRM
268.2B USD 7.7 64.8 26.4 43.7
DE
SAP SE
XETRA:SAP
204.9B EUR 6.6 33.4 25.5 30.9
US
Adobe Inc
NASDAQ:ADBE
216.1B USD 10.8 45 27 30.3
US
Intuit Inc
NASDAQ:INTU
178B USD 11.8 64.2 43 52.6
US
Synopsys Inc
NASDAQ:SNPS
80.5B USD 13.1 57.2 47.7 56.2
US
Cadence Design Systems Inc
NASDAQ:CDNS
75.4B USD 18.4 72.5 53 59.1
US
Workday Inc
NASDAQ:WDAY
67.5B USD 9.3 48.9 134.7 342.3
CA
Constellation Software Inc
TSX:CSU
78.3B CAD 6.8 101.2 26.4 49.2
EV/EBITDA Multiple
EBITDA Growth
US
Dropbox Inc
NASDAQ:DBX
Average EV/EBITDA: 20 156.2
15
108%
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -254 217.5 N/A
US
A
Advant-e Corp
OTC:ADVC
201 163.8
N/A
US
Salesforce Inc
NYSE:CRM
26.4
95%
DE
SAP SE
XETRA:SAP
25.5
64%
US
Adobe Inc
NASDAQ:ADBE
27
69%
US
Intuit Inc
NASDAQ:INTU
43
123%
US
Synopsys Inc
NASDAQ:SNPS
47.7
130%
US
Cadence Design Systems Inc
NASDAQ:CDNS
53
107%
US
Workday Inc
NASDAQ:WDAY
134.7
650%
CA
Constellation Software Inc
TSX:CSU
26.4
N/A
EV/EBIT Multiple
EBIT Growth
US
Dropbox Inc
NASDAQ:DBX
Average EV/EBIT: 22 194.6
21.6
146%
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -246 745.2 N/A
US
A
Advant-e Corp
OTC:ADVC
221 259.6
N/A
US
Salesforce Inc
NYSE:CRM
43.7
179%
DE
SAP SE
XETRA:SAP
30.9
79%
US
Adobe Inc
NASDAQ:ADBE
30.3
79%
US
Intuit Inc
NASDAQ:INTU
52.6
166%
US
Synopsys Inc
NASDAQ:SNPS
56.2
144%
US
Cadence Design Systems Inc
NASDAQ:CDNS
59.1
123%
US
Workday Inc
NASDAQ:WDAY
342.3
1 554%
CA
Constellation Software Inc
TSX:CSU
49.2
N/A

See Also

Discover More