Dropbox
S&P 400
$35.56
+1.46%
Delayed · cached 15 min
Fair value analysis
DBX
Dropbox
$35.56
Close used for this calculation
$51.27Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
58/100
Quality radar
Consensus fair value
$51.27
Below FV▲ +44.2% against the close used
Model range $37.20 – $67.59
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Price target range & 52-week position
Bear$37.20Fair value$51.27Bull$67.59
FairClose
52-week traded range
52W low $22.0652W high $35.93
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Dropbox closed at $35.56, 30.6% below the consensus fair value of $51.27 drawn from 6 valuation models.
Financial DNA score 58/100 — Good. P/E of 19.1x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
$67.59
+90.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
P/E Fair Value
$37.20
+4.6%
EPS × 20x (sector P/E)
EPS=1.86, Sector P/E=20x
Peter Lynch (PEG)
$40.23
+13.1%
EPS × Growth% (PEG = 1 is fair)
EPS=1.86, g=21.6%
EV/EBITDA
$54.05
+52.0%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=820.7M
Reverse DCF
$35.56
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 6.5% | Historical: 21.6%
Margin of Safety
$39.30
+10.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=52.4, MoS=25%
Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.
Educational data only. Not a recommendation to buy, sell or hold any security.