|
Market Closed -
Nasdaq
16:00:00 2026-10-16 EDT
|
5-day change | 1st Jan Change | ||
| 35.57 USD | -2.65% |
|
+3.52% | +27.95% |
| 09-24 | Sector Update: Tech Stocks Retreat Late Afternoon | MT |
| 09-24 | Dropbox Shares Fall After Citigroup Downgrade | MT |
Company Valuation: Dropbox, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 9,326 | 7,878 | 9,931 | 9,048 | 6,962 | 7,734 | - | - |
| Change | - | -15.53% | 26.07% | -8.89% | -23.06% | 11.1% | - | - |
| Enterprise Value (EV) 1 | 9,081 | 7,908 | 9,953 | 10,135 | 9,103 | 10,510 | 10,443 | 9,552 |
| Change | - | -12.91% | 25.86% | 1.83% | -10.18% | 15.45% | -0.64% | -8.53% |
| P/E | 28.9x | 14.7x | 22.5x | 21.5x | 14.9x | 20.2x | 18.1x | 14.1x |
| PBR | -32.4x | -26.1x | -59.9x | -11.8x | -3.76x | -3.43x | -3.03x | -3.22x |
| PEG | - | 0.2x | -1.6x | 3.13x | 0.5x | -3.94x | 1.6x | 0.5x |
| Capitalization / Revenue | 4.32x | 3.39x | 3.97x | 3.55x | 2.76x | 3.07x | 3.08x | 3.06x |
| EV / Revenue | 4.21x | 3.4x | 3.98x | 3.98x | 3.61x | 4.17x | 4.16x | 3.78x |
| EV / EBITDA | 11.4x | 9.03x | 10.1x | 9.52x | 7.71x | 9.02x | 8.96x | 8.07x |
| EV / EBIT | 14x | 11x | 12.1x | 10.9x | 8.89x | 10.4x | 10.3x | 9.15x |
| EV / FCF | 12.8x | 10.4x | 13.1x | 11.6x | 9.78x | 11x | 10.4x | - |
| FCF Yield | 7.79% | 9.65% | 7.63% | 8.6% | 10.2% | 9.07% | 9.64% | - |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 0.85 | 1.52 | 1.31 | 1.4 | 1.86 | 1.765 | 1.965 | 2.531 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 2,158 | 2,325 | 2,502 | 2,548 | 2,521 | 2,519 | 2,512 | 2,527 |
| EBITDA 1 | 798.4 | 876.1 | 989.9 | 1,065 | 1,181 | 1,166 | 1,165 | 1,183 |
| EBIT 1 | 647 | 719 | 819.9 | 927.5 | 1,024 | 1,014 | 1,018 | 1,043 |
| Net income 1 | 335.8 | 553.2 | 453.6 | 452.3 | 508.4 | 412.3 | 429.4 | 469.5 |
| Net Debt 1 | -244.9 | 30.6 | 21.8 | 1,087 | 2,142 | 2,775 | 2,708 | 1,818 |
| Reference price 2 | 24.54 | 22.38 | 29.48 | 30.04 | 27.80 | 35.57 | 35.57 | 35.57 |
| Nbr of stocks (in thousands) | 380,019 | 351,991 | 336,876 | 301,196 | 250,428 | 217,443 | - | - |
| Announcement Date | 2/17/22 | 2/16/23 | 2/15/24 | 2/20/25 | 2/19/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 20.16x | 4.17x | 9.02x | -.--% | 7.73B | |
| 26.83x | 9.91x | 16.18x | 0.73% | 3,928B | |
| 119.93x | 52.98x | 86.28x | -.--% | 447B | |
| 19.3x | 5.59x | 9.74x | 1.56% | 389B | |
| 216.99x | 19.31x | 56.52x | -.--% | 280B | |
| 28.38x | 5.66x | 17.83x | 1.34% | 259B | |
| 2273.9x | 37.98x | 124.23x | -.--% | 233B | |
| 90.05x | 8.93x | 23.9x | -.--% | 147B | |
| 54.84x | 14.71x | 38.75x | -.--% | 124B | |
| 13.44x | 3.57x | 7.47x | -.--% | 95.43B | |
| Average | 286.38x | 16.28x | 38.99x | 0.36% | 591.01B | |
| Weighted average by Cap. | 133.10x | 14.21x | 27.82x | 0.65% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- DBX Stock
- Valuation Dropbox, Inc.
Select your edition
All financial news and data tailored to specific country editions
