|
Market Closed -
Nasdaq
01:00:00 03/11/2026 +04
|
5-day change | 1st Jan Change | ||
| 35.64 USD | -1.68% |
|
-5.54% | +28.20% |
| 10-28 | Dropbox plans 9% workforce cut, technology chief to exit | RE |
| 10-28 | Dropbox to cut workforce by about 9% | RE |
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 | 7,750 | - | - |
| Change | - | -15.53% | 26.07% | -8.89% | -23.06% | 11.32% | - | - |
| Enterprise Value (EV) 1 | 9,081 | 7,908 | 9,953 | 10,135 | 9,103 | 10,525 | 10,458 | 9,567 |
| Change | - | -12.91% | 25.86% | 1.83% | -10.18% | 15.61% | -0.64% | -8.52% |
| P/E | 28.9x | 14.7x | 22.5x | 21.5x | 14.9x | 20.3x | 17.9x | 15.2x |
| 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 | -3.77x | 1.4x | 0.8x |
| Capitalization / Revenue | 4.32x | 3.39x | 3.97x | 3.55x | 2.76x | 3.08x | 3.08x | 3.06x |
| EV / Revenue | 4.21x | 3.4x | 3.98x | 3.98x | 3.61x | 4.18x | 4.16x | 3.78x |
| EV / EBITDA | 11.4x | 9.03x | 10.1x | 9.52x | 7.71x | 9.06x | 8.96x | 8.12x |
| EV / EBIT | 14x | 11x | 12.1x | 10.9x | 8.89x | 10.4x | 10.2x | 9.19x |
| EV / FCF | 12.8x | 10.4x | 13.1x | 11.6x | 9.78x | 11.2x | 10.6x | - |
| FCF Yield | 7.79% | 9.65% | 7.63% | 8.6% | 10.2% | 8.92% | 9.43% | - |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 0.85 | 1.52 | 1.31 | 1.4 | 1.86 | 1.76 | 1.986 | 2.351 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 2,158 | 2,325 | 2,502 | 2,548 | 2,521 | 2,519 | 2,513 | 2,531 |
| EBITDA 1 | 798.4 | 876.1 | 989.9 | 1,065 | 1,181 | 1,162 | 1,167 | 1,178 |
| EBIT 1 | 647 | 719 | 819.9 | 927.5 | 1,024 | 1,013 | 1,023 | 1,042 |
| Net income 1 | 335.8 | 553.2 | 453.6 | 452.3 | 508.4 | 409.5 | 438 | 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 | 35.64 | 35.64 | 35.64 |
| Nbr of stocks (in thousands) | 380,019 | 351,991 | 336,876 | 301,196 | 250,428 | 217,443 | - | - |
| Announcement Date | 17/02/22 | 16/02/23 | 15/02/24 | 20/02/25 | 19/02/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 20.25x | 4.18x | 9.06x | -.--% | 7.75B | |
| 25.44x | 9.48x | 15.35x | 0.78% | 3,766B | |
| 115.31x | 50.7x | 82.65x | -.--% | 429B | |
| 18.02x | 5.27x | 9.18x | 1.7% | 361B | |
| 223.16x | 19.89x | 58.22x | -.--% | 288B | |
| 29.12x | 5.95x | 18.5x | 1.28% | 272B | |
| 2418.1x | 40.44x | 132.28x | -.--% | 248B | |
| 74.17x | 6.78x | 17.75x | -.--% | 110B | |
| 39.09x | 10.74x | 27.79x | -.--% | 92.73B | |
| 13.72x | 3.66x | 7.66x | -.--% | 97.87B | |
| Average | 297.64x | 15.71x | 37.85x | 0.38% | 567.26B | |
| Weighted average by Cap. | 147.59x | 13.90x | 27.60x | 0.69% |
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
