|
Dropbox, Inc. (DBX) DCF Avaliação |
Totalmente Editável: Adapte-Se Às Suas Necessidades No Excel Ou Planilhas
Design Profissional: Modelos Confiáveis E Padrão Da Indústria
Pré-Construídos Para Uso Rápido E Eficiente
Compatível com MAC/PC, totalmente desbloqueado
Não É Necessária Experiência; Fácil De Seguir
Dropbox, Inc. (DBX) Bundle
Avalie as perspectivas financeiras da Dropbox, Inc. (DBX) como um especialista! Esta calculadora DCF (DBX) fornece dados financeiros pré-preenchidos e flexibilidade total para modificar o crescimento da receita, o WACC, as margens e outras suposições críticas para se alinhar às suas projeções.
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 | 1,913.9 | 2,157.9 | 2,324.9 | 2,501.6 | 2,548.2 | 2,784.3 | 3,042.4 | 3,324.3 | 3,632.4 | 3,969.0 |
| Revenue Growth, % | 0 | 12.75 | 7.74 | 7.6 | 1.86 | 9.27 | 9.27 | 9.27 | 9.27 | 9.27 |
| EBITDA | 280.5 | 457.1 | 513.6 | 553.5 | 623.6 | 582.1 | 636.0 | 695.0 | 759.4 | 829.7 |
| EBITDA, % | 14.66 | 21.18 | 22.09 | 22.13 | 24.47 | 20.91 | 20.91 | 20.91 | 20.91 | 20.91 |
| Depreciation | 159.3 | 151.4 | 157.1 | 170.0 | 137.3 | 190.9 | 208.6 | 227.9 | 249.0 | 272.1 |
| Depreciation, % | 8.32 | 7.02 | 6.76 | 6.8 | 5.39 | 6.86 | 6.86 | 6.86 | 6.86 | 6.86 |
| EBIT | 121.2 | 305.7 | 356.5 | 383.5 | 486.3 | 391.2 | 427.4 | 467.1 | 510.3 | 557.6 |
| EBIT, % | 6.33 | 14.17 | 15.33 | 15.33 | 19.08 | 14.05 | 14.05 | 14.05 | 14.05 | 14.05 |
| Total Cash | 1,121.3 | 1,718.1 | 1,343.4 | 1,356.0 | 1,594.2 | 1,741.6 | 1,903.0 | 2,079.4 | 2,272.1 | 2,482.7 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 43.4 | 49.6 | 53.8 | 68.7 | 70.4 | 69.0 | 75.4 | 82.4 | 90.0 | 98.3 |
| Account Receivables, % | 2.27 | 2.3 | 2.31 | 2.75 | 2.76 | 2.48 | 2.48 | 2.48 | 2.48 | 2.48 |
| Inventories | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Inventories, % | 0 | 0 | 0 | 0.00000004 | 0 | 0.00000000799 | 0.00000000799 | 0.00000000799 | 0.00000000799 | 0.00000000799 |
| Accounts Payable | 18.7 | 25.7 | 38.6 | 38.5 | 36.5 | 37.9 | 41.4 | 45.2 | 49.4 | 54.0 |
| Accounts Payable, % | 0.97706 | 1.19 | 1.66 | 1.54 | 1.43 | 1.36 | 1.36 | 1.36 | 1.36 | 1.36 |
| Capital Expenditure | -80.3 | -28.9 | -34.9 | -24.6 | -22.5 | -49.6 | -54.2 | -59.2 | -64.7 | -70.7 |
| Capital Expenditure, % | -4.2 | -1.34 | -1.5 | -0.98337 | -0.88298 | -1.78 | -1.78 | -1.78 | -1.78 | -1.78 |
| Tax Rate, % | 11.28 | 11.28 | 11.28 | 11.28 | 11.28 | 11.28 | 11.28 | 11.28 | 11.28 | 11.28 |
| EBITAT | 124.2 | 343.0 | 1,023.4 | 313.8 | 431.5 | 368.1 | 402.3 | 439.5 | 480.3 | 524.8 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 178.5 | 466.3 | 1,154.3 | 444.2 | 542.6 | 512.2 | 553.8 | 605.1 | 661.2 | 722.5 |
| WACC, % | 7.03 | 7.03 | 7.03 | 6.89 | 6.94 | 6.98 | 6.98 | 6.98 | 6.98 | 6.98 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 2,477.0 | |||||||||
| Long Term Growth Rate, % | 4.00 | |||||||||
| Free cash flow (T + 1) | 751 | |||||||||
| Terminal Value | 25,176 | |||||||||
| Present Terminal Value | 17,963 | |||||||||
| Enterprise Value | 20,440 | |||||||||
| Net Debt | 705 | |||||||||
| Equity Value | 19,735 | |||||||||
| Diluted Shares Outstanding, MM | 323 | |||||||||
| Equity Value Per Share | 61.02 |
What You Will Get
- Real DBX Financial Data: Pre-filled with Dropbox’s historical and projected data for precise analysis.
- Fully Editable Template: Modify key inputs like revenue growth, WACC, and EBITDA % with ease.
- Automatic Calculations: See Dropbox’s intrinsic value update instantly based on your changes.
- Professional Valuation Tool: Designed for investors, analysts, and consultants seeking accurate DCF results.
- User-Friendly Design: Simple structure and clear instructions for all experience levels.
Key Features
- 🔍 Real-Life DBX Financials: Pre-filled historical and projected data for Dropbox, Inc. (DBX).
- ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
- 📊 Professional DCF Valuation: Built-in formulas calculate Dropbox’s intrinsic value using the Discounted Cash Flow method.
- ⚡ Instant Results: Visualize Dropbox’s valuation instantly after making changes.
- Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.
How It Works
- Step 1: Download the prebuilt Excel template with Dropbox’s data included.
- Step 2: Explore the pre-filled sheets and understand the key metrics.
- Step 3: Update forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
- Step 4: Instantly view recalculated results, including Dropbox’s intrinsic value.
- Step 5: Make informed investment decisions or generate reports using the outputs.
Why Choose This Dropbox Calculator?
- Accuracy: Utilizes real Dropbox financial data for precise calculations.
- Flexibility: Allows users to easily adjust and experiment with inputs.
- Time-Saving: Eliminate the need to create a financial model from the ground up.
- Professional-Grade: Crafted with the expertise and precision expected by CFOs.
- User-Friendly: Intuitive design makes it accessible for all users, regardless of financial modeling background.
Who Should Use This Product?
- Students: Explore cloud storage solutions and collaborative tools for academic projects.
- Professionals: Enhance productivity by integrating Dropbox into your daily workflow.
- Teams: Improve collaboration and document sharing among team members with ease.
- Developers: Utilize Dropbox APIs to create custom applications and enhance user experience.
- Small Business Owners: Discover how to leverage cloud storage for efficient business operations.
What the Template Contains
- Pre-Filled DCF Model: Dropbox’s financial data preloaded for immediate use.
- WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
- Financial Ratios: Evaluate Dropbox’s 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.