Dropbox, Inc. (DBX) DCF Valuation

Dropbox, Inc. (DBX) DCF Valuation
  • Entièrement Modifiable: Adapté À Vos Besoins Dans Excel Ou Sheets
  • Conception Professionnelle: Modèles Fiables Et Conformes Aux Normes Du Secteur
  • Pré-Construits Pour Une Utilisation Rapide Et Efficace
  • Aucune Expertise N'Est Requise; Facile À Suivre

Dropbox, Inc. (DBX) Bundle

DCF model
Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Evaluate Dropbox, Inc.'s (DBX) financial outlook like an expert! This (DBX) DCF Calculator provides pre-filled financial data and full flexibility to modify revenue growth, WACC, margins, and other critical assumptions to align with your projections.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2019
AY2
2020
AY3
2021
AY4
2022
AY5
2023
FY1
2024
FY2
2025
FY3
2026
FY4
2027
FY5
2028
Revenue 1,661.3 1,913.9 2,157.9 2,324.9 2,501.6 2,733.4 2,986.7 3,263.5 3,566.0 3,896.4
Revenue Growth, % 0 15.2 12.75 7.74 7.6 9.27 9.27 9.27 9.27 9.27
EBITDA 93.0 678.7 463.3 688.8 553.5 624.8 682.7 745.9 815.1 890.6
EBITDA, % 5.6 35.46 21.47 29.63 22.13 22.86 22.86 22.86 22.86 22.86
Depreciation 173.5 159.2 151.3 157.2 170.0 215.0 234.9 256.7 280.5 306.5
Depreciation, % 10.44 8.32 7.01 6.76 6.8 7.87 7.87 7.87 7.87 7.87
EBIT -80.5 519.5 312.0 531.6 383.5 409.8 447.7 489.2 534.6 584.1
EBIT, % -4.85 27.14 14.46 22.87 15.33 14.99 14.99 14.99 14.99 14.99
Total Cash 1,159.0 1,121.3 1,718.1 1,343.4 1,356.0 1,749.2 1,911.3 2,088.4 2,281.9 2,493.4
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 36.7 43.4 49.6 53.8 68.7
Account Receivables, % 2.21 2.27 2.3 2.31 2.75
Inventories .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Inventories, % 0 0 0 0 0 0 0 0 0 0
Accounts Payable 40.7 18.7 25.7 38.6 38.5 42.7 46.7 51.0 55.8 60.9
Accounts Payable, % 2.45 0.97706 1.19 1.66 1.54 1.56 1.56 1.56 1.56 1.56
Capital Expenditure -137.8 -80.3 -28.9 -34.9 -24.6 -89.2 -97.5 -106.5 -116.4 -127.1
Capital Expenditure, % -8.29 -4.2 -1.34 -1.5 -0.98337 -3.26 -3.26 -3.26 -3.26 -3.26
Tax Rate, % 18.18 18.18 18.18 18.18 18.18 18.18 18.18 18.18 18.18 18.18
EBITAT -81.6 532.2 350.0 1,526.1 313.8 394.9 431.4 471.4 515.1 562.9
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -41.9 582.4 473.2 1,657.1 444.2 528.9 566.9 619.4 676.8 739.6
WACC, % 6.85 6.85 6.85 6.85 6.72 6.83 6.83 6.83 6.83 6.83
PV UFCF
SUM PV UFCF 2,551.3
Long Term Growth Rate, % 4.00
Free cash flow (T + 1) 769
Terminal Value 27,213
Present Terminal Value 19,561
Enterprise Value 22,112
Net Debt 1,416
Equity Value 20,696
Diluted Shares Outstanding, MM 346
Equity Value Per Share 59.88

What You Will Get

  • Real DBX Financial Data: Pre-filled with Dropbox’s historical and projected data for precise analysis.
  • Fully Editable Template: Modify key inputs like revenue growth, WACC, and EBITDA % with ease.
  • Automatic Calculations: See Dropbox’s intrinsic value update instantly based on your changes.
  • Professional Valuation Tool: Designed for investors, analysts, and consultants seeking accurate DCF results.
  • User-Friendly Design: Simple structure and clear instructions for all experience levels.

Key Features

  • 🔍 Real-Life DBX Financials: Pre-filled historical and projected data for Dropbox, Inc. (DBX).
  • ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
  • 📊 Professional DCF Valuation: Built-in formulas calculate Dropbox’s intrinsic value using the Discounted Cash Flow method.
  • ⚡ Instant Results: Visualize Dropbox’s valuation instantly after making changes.
  • Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.

How It Works

  • Step 1: Download the prebuilt Excel template with Dropbox’s data included.
  • Step 2: Explore the pre-filled sheets and understand the key metrics.
  • Step 3: Update forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
  • Step 4: Instantly view recalculated results, including Dropbox’s intrinsic value.
  • Step 5: Make informed investment decisions or generate reports using the outputs.

Why Choose This Dropbox Calculator?

  • Accuracy: Utilizes real Dropbox financial data for precise calculations.
  • Flexibility: Allows users to easily adjust and experiment with inputs.
  • Time-Saving: Eliminate the need to create a financial model from the ground up.
  • Professional-Grade: Crafted with the expertise and precision expected by CFOs.
  • User-Friendly: Intuitive design makes it accessible for all users, regardless of financial modeling background.

Who Should Use This Product?

  • Students: Explore cloud storage solutions and collaborative tools for academic projects.
  • Professionals: Enhance productivity by integrating Dropbox into your daily workflow.
  • Teams: Improve collaboration and document sharing among team members with ease.
  • Developers: Utilize Dropbox APIs to create custom applications and enhance user experience.
  • Small Business Owners: Discover how to leverage cloud storage for efficient business operations.

What the Template Contains

  • Pre-Filled DCF Model: Dropbox’s financial data preloaded for immediate use.
  • WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
  • Financial Ratios: Evaluate Dropbox’s profitability, leverage, and efficiency.
  • Editable Inputs: Change assumptions such as growth, margins, and CAPEX to fit your scenarios.
  • Financial Statements: Annual and quarterly reports to support detailed analysis.
  • Interactive Dashboard: Easily visualize key valuation metrics and results.