|
Box, Inc. (BOX) DCF Valuation
US | Technology | Software - Infrastructure | NYSE
|
- ✓ Fully Editable: Tailor To Your Needs In Excel Or Sheets
- ✓ Professional Design: Trusted, Industry-Standard Templates
- ✓ Pre-Built For Quick And Efficient Use
- ✓ No Expertise Is Needed; Easy To Follow
Box, Inc. (BOX) Bundle
Explore Box, Inc.’s (BOX) financial future using our user-friendly DCF Calculator! Enter your assumptions for growth, margins, and expenses to determine Box, Inc.’s (BOX) intrinsic value and refine your investment approach.
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2020 |
AY2 2021 |
AY3 2022 |
AY4 2023 |
AY5 2024 |
FY1 2025 |
FY2 2026 |
FY3 2027 |
FY4 2028 |
FY5 2029 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 696.3 | 770.8 | 874.3 | 990.9 | 1,037.7 | 1,147.2 | 1,268.2 | 1,402.0 | 1,549.9 | 1,713.4 |
| Revenue Growth, % | 0 | 10.7 | 13.44 | 13.33 | 4.73 | 10.55 | 10.55 | 10.55 | 10.55 | 10.55 |
| EBITDA | -82.4 | 37.8 | 50.6 | 102.8 | 102.0 | 43.8 | 48.4 | 53.5 | 59.1 | 65.3 |
| EBITDA, % | -11.83 | 4.91 | 5.79 | 10.38 | 9.83 | 3.81 | 3.81 | 3.81 | 3.81 | 3.81 |
| Depreciation | 58.2 | 77.6 | 81.2 | 66.0 | 51.2 | 90.2 | 99.7 | 110.2 | 121.9 | 134.7 |
| Depreciation, % | 8.36 | 10.07 | 9.29 | 6.66 | 4.94 | 7.86 | 7.86 | 7.86 | 7.86 | 7.86 |
| EBIT | -140.6 | -39.8 | -30.6 | 36.8 | 50.8 | -46.5 | -51.4 | -56.8 | -62.8 | -69.4 |
| EBIT, % | -20.19 | -5.16 | -3.5 | 3.72 | 4.89 | -4.05 | -4.05 | -4.05 | -4.05 | -4.05 |
| Total Cash | 195.6 | 595.1 | 586.3 | 461.2 | 480.7 | 608.5 | 672.7 | 743.7 | 822.1 | 908.9 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 209.4 | 228.3 | 256.3 | 264.5 | 281.5 | 327.7 | 362.3 | 400.5 | 442.8 | 489.5 |
| Account Receivables, % | 30.08 | 29.62 | 29.32 | 26.7 | 27.12 | 28.57 | 28.57 | 28.57 | 28.57 | 28.57 |
| Inventories | 48.5 | 52.5 | .0 | 48.0 | .0 | 42.7 | 47.2 | 52.2 | 57.7 | 63.8 |
| Inventories, % | 6.96 | 6.81 | 0.000000114 | 4.85 | 0.0000000964 | 3.72 | 3.72 | 3.72 | 3.72 | 3.72 |
| Accounts Payable | 16.8 | 4.5 | 58.9 | 50.5 | 52.7 | 45.7 | 50.5 | 55.8 | 61.7 | 68.2 |
| Accounts Payable, % | 2.41 | 0.5898 | 6.74 | 5.1 | 5.08 | 3.98 | 3.98 | 3.98 | 3.98 | 3.98 |
| Capital Expenditure | -13.4 | -16.5 | -10.5 | -16.5 | -1.8 | -16.3 | -18.0 | -19.9 | -22.0 | -24.4 |
| Capital Expenditure, % | -1.93 | -2.14 | -1.2 | -1.66 | -0.1776 | -1.42 | -1.42 | -1.42 | -1.42 | -1.42 |
| Tax Rate, % | -106.17 | -106.17 | -106.17 | -106.17 | -106.17 | -106.17 | -106.17 | -106.17 | -106.17 | -106.17 |
| EBITAT | -142.0 | -40.9 | -33.9 | 28.7 | 104.6 | -44.4 | -49.1 | -54.3 | -60.0 | -66.3 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -338.3 | -14.9 | 115.7 | 13.5 | 187.3 | -66.5 | -1.6 | -1.8 | -2.0 | -2.2 |
| WACC, % | 7.82 | 7.82 | 7.82 | 7.74 | 7.82 | 7.8 | 7.8 | 7.8 | 7.8 | 7.8 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -67.5 | |||||||||
| Long Term Growth Rate, % | 4.00 | |||||||||
| Free cash flow (T + 1) | -2 | |||||||||
| Terminal Value | -61 | |||||||||
| Present Terminal Value | -42 | |||||||||
| Enterprise Value | -109 | |||||||||
| Net Debt | 108 | |||||||||
| Equity Value | -217 | |||||||||
| Diluted Shares Outstanding, MM | 149 | |||||||||
| Equity Value Per Share | -1.46 |
What You Will Get
- Real BOX Financials: Access to historical and projected data for precise valuation.
- Customizable Inputs: Adjust WACC, tax rates, revenue growth, and capital expenditures as needed.
- Dynamic Calculations: Intrinsic value and NPV are computed automatically.
- Scenario Analysis: Evaluate various scenarios to assess Box, Inc.'s future performance.
- User-Friendly Interface: Designed for professionals but easy for newcomers to navigate.
Key Features
- Comprehensive DCF Calculator: Features detailed unlevered and levered DCF valuation models tailored for Box, Inc. (BOX).
- WACC Calculator: Includes a pre-built Weighted Average Cost of Capital sheet with adjustable inputs specific to Box, Inc. (BOX).
- Customizable Forecast Assumptions: Easily modify growth rates, capital expenditures, and discount rates for accurate projections.
- Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios pertinent to Box, Inc. (BOX).
- Interactive Dashboard and Charts: Visual representations provide a summary of essential valuation metrics for straightforward analysis.
How It Works
- 1. Download the Template: Obtain and open the Excel file containing Box, Inc.'s (BOX) preloaded data.
- 2. Modify Assumptions: Adjust critical inputs such as growth rates, WACC, and capital expenditures.
- 3. Analyze Results Immediately: The DCF model automatically calculates intrinsic value and NPV.
- 4. Explore Scenarios: Evaluate various forecasts to understand different valuation outcomes.
- 5. Present with Assurance: Deliver professional valuation insights to back your strategic decisions.
Why Choose This Calculator for Box, Inc. (BOX)?
- Accurate Data: Utilizes real Box, Inc. financials for trustworthy valuation outcomes.
- Customizable: Tailor critical parameters such as growth forecasts, WACC, and tax rates to fit your analysis.
- Time-Saving: Ready-made calculations streamline your workflow, removing the need for initial setup.
- Professional-Grade Tool: Crafted for investors, analysts, and consultants in the tech industry.
- User-Friendly: Features an intuitive design and clear instructions to assist all users.
Who Should Use This Product?
- Investors: Assess Box, Inc.'s (BOX) valuation for informed stock trading decisions.
- CFOs and Financial Analysts: Enhance valuation methodologies and evaluate financial forecasts.
- Startup Founders: Discover valuation strategies employed by established companies like Box, Inc. (BOX).
- Consultants: Create comprehensive valuation reports to support client needs.
- Students and Educators: Utilize real-time data to teach and learn valuation practices.
What the Template Contains
- Pre-Filled DCF Model: Box, Inc.’s (BOX) financial data preloaded for immediate use.
- WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
- Financial Ratios: Evaluate Box, Inc.’s (BOX) profitability, leverage, and efficiency.
- Editable Inputs: Change assumptions such as growth, margins, and CAPEX to fit your scenarios.
- Financial Statements: Annual and quarterly reports to support detailed analysis.
- Interactive Dashboard: Easily visualize key valuation metrics and results.
Disclaimer
All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.
We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.
All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.