Data is not available at this time.
Dropbox, Inc. operates as a leading content collaboration platform, serving a global user base of approximately 700 million registered individuals and organizations. The company’s freemium model encourages users to adopt its free tier before upgrading to paid subscriptions for enhanced features like advanced storage, security, and team collaboration tools. Dropbox primarily targets professionals, businesses, and creative teams across diverse sectors, including technology, media, education, and financial services. Its platform integrates seamlessly with third-party applications, reinforcing its utility in workflow automation and remote collaboration. Despite intense competition from giants like Google Drive and Microsoft OneDrive, Dropbox maintains a strong niche by focusing on user experience, reliability, and cross-platform compatibility. The company’s emphasis on simplifying file sharing and storage has solidified its position as a trusted name in the cloud storage and SaaS industry. Dropbox continues to innovate with AI-driven features and enterprise solutions, aiming to differentiate itself in a crowded market while expanding its monetization opportunities.
Dropbox reported revenue of $2.55 billion, with net income of $452.3 million, reflecting a healthy net margin of approximately 17.8%. The company’s operating cash flow of $894.1 million underscores its ability to convert sales into cash efficiently, while modest capital expenditures of $22.5 million indicate a capital-light model. This financial discipline supports sustained profitability and reinvestment in growth initiatives.
With diluted EPS of $1.40, Dropbox demonstrates solid earnings power. The company’s high operating cash flow relative to net income suggests effective working capital management and low capital intensity. Its ability to generate significant cash from operations, despite competitive pressures, highlights the scalability of its subscription-based model and efficient cost structure.
Dropbox holds $1.33 billion in cash and equivalents, providing ample liquidity against $2.99 billion in total debt. The company’s leverage is manageable given its strong cash flow generation, but the debt load warrants monitoring. Its balance sheet remains robust, supporting ongoing operations and strategic investments without immediate liquidity concerns.
Dropbox has focused on converting free users to paid subscriptions, driving steady revenue growth. The company does not pay dividends, opting instead to reinvest cash flows into product development and potential acquisitions. Its growth strategy emphasizes upselling existing customers and expanding enterprise solutions, aiming to sustain mid-single-digit revenue growth in a mature market.
With a market cap of $8.1 billion, Dropbox trades at a P/E ratio of approximately 17.9, reflecting moderate investor expectations. The stock’s beta of 0.68 suggests lower volatility compared to the broader market, aligning with its stable but slower-growth profile. Market sentiment appears balanced, pricing in steady execution rather than hypergrowth.
Dropbox’s strategic advantages lie in its brand recognition, sticky user base, and integration capabilities. The company faces challenges from larger competitors but can leverage its focus on simplicity and collaboration tools. Its outlook hinges on successful upselling and innovation in AI-enhanced features, which could unlock new revenue streams and improve retention in the evolving cloud storage landscape.
Company filings, Bloomberg
show cash flow forecast
| Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |