Dropbox, Inc. (NASDAQ: DBX)

Sector: Technology Industry: Software - Infrastructure CIK: 0001467623
P/B -5.24
P/E 15.97
P/S 3.17
Market Cap 8.03 Bn
ROIC (Qtr) 27.98
Div Yield % 0.00
Rev 1y % (Qtr) -0.69
Total Debt (Qtr) 3.25 Bn
Debt/Equity (Qtr) -2.13

About

Dropbox, Inc., better known as Dropbox, is a technology company that operates in the cloud-based file storage and collaboration industry. The company was established in 2007 with a mission to simplify the process of accessing and sharing files for individuals and organizations. Today, Dropbox has grown into a leading provider of cloud storage solutions, serving over 18.12 million paying users as of December 31, 2023. Dropbox's primary offerings include its cloud storage platform, which enables users to access and store their files from any location...

Read more

Stock Price Chart

Analysis

Pros

  • Operating cash flow of 930.20M provides exceptional 17.39x coverage of interest expenses 53.50M, showing strong debt service capability.
  • Free cash flow of 930.60M provides exceptional 17.39x coverage of interest expense 53.50M, showing strong debt service ability.
  • R&D investment of 788.10M represents healthy 1.06x of deferred revenue 740.60M, indicating strong future innovation pipeline.
  • Operating cash flow of 930.20M provides strong 344.52x coverage of operating expenses 2.70M, showing operational efficiency.
  • Retained earnings of (3.63B) represent substantial 2.37x of equity (1.53B), indicating strong internal capital generation.

Cons

  • Investment activities of 179.80M provide weak support for R&D spending of 788.10M, which is 0.23x, suggesting potentially insufficient investment in innovation relative to other capital deployment.
  • Cash reserves of 730.70M provide limited coverage of acquisition spending of (13.10M), which is -55.78x, suggesting aggressive expansion might strain liquidity if market conditions deteriorate.
  • Operating cash flow of 930.20M provides insufficient coverage of deferred revenue obligations of 740.60M, which is 1.26x, raising concerns about future service delivery capabilities.
  • Free cash flow of 930.60M provides weak coverage of capital expenditures of (400000), with a -2326.50 ratio suggesting additional external financing needs for growth initiatives.
  • The company's operating cash flow of 930.20M shows concerning coverage of stock compensation expenses of 309.10M, with a 3.01 ratio indicating potential earnings quality issues.

Peer Comparison

Companies in the Software - Infrastructure
S.No. Ticker Company Market Cap P/E P/S Total Debt (Qtr)
1 MSFT Microsoft Corp 3,542.10 Bn 33.76 12.06 60.56 Bn
2 ORCL Oracle Corp 533.93 Bn 34.61 8.75 124.39 Bn
3 PLTR Palantir Technologies Inc. 437.56 Bn 399.47 112.31 0.24 Bn
4 PANW Palo Alto Networks Inc 125.16 Bn 112.03 13.10 0.35 Bn
5 CRWD CrowdStrike Holdings, Inc. 120.85 Bn -384.67 26.47 0.82 Bn
6 SNPS Synopsys Inc 71.69 Bn 35.89 11.14 15.14 Bn
7 NET Cloudflare, Inc. 67.84 Bn -658.43 33.70 3.50 Bn
8 FTNT Fortinet, Inc. 63.33 Bn 33.80 9.66 1.00 Bn

Industry Comparisons

Current Valuation

Metric Value Industry Percentile
EV to Assets 3.70 2.56
EV to Cash from Ops. 11.11 38.32
EV to Debt 3.17 -11.37
EV to EBIT 16.66 -12.79
EV to EBITDA 12.80 7.72
EV to Free Cash Flow [EV/FCF] 11.10 24.22
EV to Market Cap 1.29 0.58
EV to Revenue 4.09 -35.00
Price to Book Value [P/B] -5.24 3.74
Price to Earnings [P/E] 15.97 -18.61

Dividend Metrics

Metric Value Industry Percentile
Dividend Coverage Ratio 0.00 -0.30
Dividend Payout Ratio % 0.00 2.69
Dividend per Basic Share 0.00 0.10
FCF Dividend Payout Ratio % 0.00 1.67
Interest Coverage 11.60 -13.15

Growth Metrics

Metric Value Industry Percentile
Capex Growth (1y) % 105.88 -404.11
Cash and Equivalents Growth (1y) % 41.17 226.02
Dividend Growth (1y) % 0.00 -0.27
EBIAT Growth (1y) % -2.42 31.15
EBITDA Growth (1y) % -4.38 49.02
EBIT Growth (1y) % -7.94 25.85
EBT Growth (1y) % -17.80 17.82
EPS Growth (1y) % 2.29 70.69
FCF Growth (1y) % 6.50 295.45
Gross Profit Growth (1y) % -2.60 49.96

Liquidity Ratios

Metric Value Industry Percentile
Asset Utilization Ratio 0.90 0.68
Cash Payout Ratio 0.00 0.02
Cash Ratio 0.38 1.21
Current Ratio 0.57 2.57
Debt to Equity Ratio -2.13 -0.93
Interest Cover Ratio 11.60 -13.15
Times Interest Earned 11.60 -13.15

Profitability

Metric Value Industry Percentile
EBITDA Margin % 32.20 -544.82
EBIT Margin % 24.54 -197.78
EBT Margin % 22.42 -602.74
Gross Margin % 80.60 52.06
Net Profit Margin % 19.90 -605.52