Previous Close | $28.00 |
Intrinsic Value | $0.28 |
Upside potential | -99% |
Data is not available at this time.
Dropbox, Inc. operates in the cloud storage and collaboration software industry, providing a platform for file synchronization, sharing, and productivity tools. The company generates revenue primarily through subscription-based services, targeting both individual users and businesses with tiered pricing plans. Its core offerings include Dropbox Basic, Plus, Professional, and Business plans, alongside advanced features like Dropbox Paper and HelloSign for document workflows. Dropbox competes in a highly competitive sector dominated by tech giants such as Google Drive, Microsoft OneDrive, and Box, differentiating itself through seamless cross-platform integration and user-friendly design. The company has strategically pivoted toward serving the remote and hybrid workforce, emphasizing collaboration tools to retain its niche in the enterprise segment. Despite intense competition, Dropbox maintains a loyal user base, leveraging its brand recognition and reliability to sustain market share.
Dropbox reported revenue of $2.55 billion for FY 2024, reflecting steady growth in its subscription-based model. Net income stood at $452.3 million, with diluted EPS of $1.40, indicating improved profitability. Operating cash flow was robust at $894.1 million, while capital expenditures were minimal at -$22.5 million, underscoring the company’s asset-light structure and efficient cash generation.
The company demonstrates strong earnings power, with healthy operating cash flow conversion and disciplined cost management. Its capital efficiency is evident in low capex requirements relative to revenue, allowing for reinvestment in product development and shareholder returns. Dropbox’s scalable platform supports margin expansion, though competitive pressures may limit pricing power over time.
Dropbox holds $1.33 billion in cash and equivalents, providing liquidity against $2.99 billion in total debt. The debt load is manageable given its cash flow generation, but refinancing risks remain in a higher-rate environment. The balance sheet reflects a conservative approach to leverage, with no dividends paid, prioritizing flexibility for growth initiatives.
Revenue growth has stabilized as Dropbox matures in a saturated market, with focus shifting toward monetizing existing users and expanding enterprise adoption. The company does not pay dividends, opting instead for share repurchases or strategic acquisitions to deploy excess cash. Future growth may hinge on innovation in AI-driven productivity tools and deeper integration with third-party platforms.
Dropbox trades at a moderate valuation, reflecting its status as a mature player in cloud storage. Investors likely price in modest growth expectations, balancing its profitability against sector headwinds. The stock’s performance will depend on execution in monetizing higher-value services and maintaining competitive differentiation.
Dropbox’s strengths lie in its intuitive platform and strong brand loyalty, though it faces relentless competition. The outlook hinges on its ability to innovate in collaboration tools and expand its enterprise footprint. Strategic partnerships and potential M&A could provide catalysts, but macroeconomic pressures and pricing wars remain key risks.
Company filings (10-K), investor presentations
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 |