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
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 | 64.7 | 70.7 | 77.3 | 84.4 | 92.2 |
Account Receivables, % | 2.21 | 2.27 | 2.3 | 2.31 | 2.75 | 2.37 | 2.37 | 2.37 | 2.37 | 2.37 |
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.