Grufity logoGrufity logo

DBX

22.21USD-0.07(-0.31%)Market Closed

Dropbox Inc

Market Summary

USD22.21-0.07Market Closed
-0.31%

DBX Alerts

DBX Stock Price

RSI Chart

Valuation

Market Cap

8.0B

Price/Earnings

23.45

Price/Sales

3.56

Price/Cashflow

10.75

MarketCap/EBT

23.95

Price/Sales

Profitability

EBT Margin

14.87%

Return on Assets

12.39%

Fundamentals

Revenue

Revenue (TTM)

2.3B

Revenue Y/Y

7.42%

Revenue Q/Q

3.2%

Earnings

Earnings (TTM)

349.5M

Earnings Y/Y

10.05%

Earnings Q/Q

34.19%

Price Action

52 Week Range

19.0725.81
(Low)(High)

Last 7 days

-0.8%

Last 30 days

0.9%

Last 90 days

2.6%

Trailing 12 Months

-8.7%

Financial Health

Current Ratio

1.4

Investor Care

Buy Backs (1Y)

6.26%

Diluted EPS (TTM)

0.93

Peers (Alternatives to Dropbox)

View All Peers In Detail
NameMkt Capsorted ascendingRevenuePrice %, 1MReturns, 1YP/EP/SRev 1-YrInc 1-Yr
LARGE-CAP
1.8T
203.1B
2.79% -25.98%
25.2
8.66
15.22% 2.81%
208.6B
44.2B
5.21% -10.32%
35.9
4.72
8.12% -58.36%
163.0B
29.3B
-5.72% -45.92%
304.14
5.56
24.56% -77.21%
151.4B
17.2B
1.01% -50.31%
31.46
8.81
13.86% -17.57%
25.1B
4.3B
-14.99% -67.49%
25.38
5.85
11.14% -39.03%
12.1B
693.1M
-3.12% 59.08%
44.35
17.39
-2.84% -14.76%
MID-CAP
9.6B
631.5M
-1.97% 16.85%
-45.68
15.19
33.30% -26.60%
7.5B
740.5M
0.78% -22.64%
67.22
10.14
15.84% 1.13%
5.0B
812.6M
-2.88% -50.45%
-33.17
6.14
9.33% -463.42%
3.6B
421.7M
-24.55% -49.54%
-29.08
8.53
27.49% -161.02%
2.6B
506.4M
0.39% 55.58%
-71.14
5.11
10.10% -203.10%
2.4B
308.3M
1.17% 7.67%
-23.19
7.94
13.75% -232.84%
SMALL-CAP
991.7M
371.9M
-2.85% -61.97%
-8.92
2.67
15.01% -44.50%
653.0M
400.1M
2.46% -44.58%
-6.96
1.63
7.74% -9.69%
246.7M
310.7M
-6.03% -63.73%
-4.28
0.79
2.66% -1.77%

Financials for Dropbox

Income Statement (Last 12 Months)
(In Millions)
Description(%) Q/Q2022Q32022Q22022Q12021Q42021Q3
Revenue1.8%2,2922,2512,2092,1582,097
Gross Profit2.4%1,8471,8041,7611,7141,662
Operating Expenses2.1%1,5161,4841,4401,4391,805
  S&GA Expenses-2.8%413425421428429
  R&D Expenses4.9%855815786756731
Earnings Before Taxes6.6%357335347299-132.00
Net Income2.2%350342368336-134.60
Balance Sheet
(In Millions)
Description(%) Q/Q2022Q32022Q22022Q12021Q42021Q3
Assets-2.0%2,7032,7592,8523,0913,339
  Current Assets-0.8%1,5801,5931,6231,8502,056
    Cash Equivalents5.7%372352446533689
  Net PPE-5.1%281296316322346
  Goodwill-0.4%353354356357347
Liabilities-0.2%3,2943,3023,3153,3853,502
  Current Liabilities1.8%1,1561,1361,1171,1761,175
  Retained Earnings-1.6%-2,972.10-2,926.10-2,854.90-2,739.40-2,635.50
  Additional Paid-In Capital0.6%2,4392,4242,4202,4482,468
Accumulated Depreciation1.3%497491464453483
Shares Outstanding-1.8%364371386--
Cashflow (Last 12 Months)
(In Millions)
Description(%) Q/Q2022Q32022Q22022Q12021Q42021Q3
Cashflow From Operations2.7%765746756730738
  Share Based Compensation4.4%316303221287214
Cashflow From Investing193.3%92-98.50-25.00-524.80-602.10
Cashflow From Financing1.0%-1,160.00-1,171.40-1,127.201699
  Buy Backs-1.0%9169268871,059984

Risks

What is the probability of a big loss on DBX?

83.8%


Probability that Dropbox stock will be more than 20% underwater in next one year

55.1%


Probability that Dropbox stock will be more than 30% underwater in next one year.

14.6%


Probability that Dropbox stock will be more than 40% underwater in next one year.
*Calculated based on probability distribution of losses observed in actual data in the last 5 years.

How does DBX drawdown profile look like?

Y-axis is the maximum loss one would have experienced if Dropbox was unfortunately bought at previous high price.

Returns

Cumulative Returns on DBX

6.3%


3-Year Cumulative Returns

Which funds bought or sold DBX recently?

View All Details
Datesorted ascendingFund NameType% Chg$ Change$ Held% Portfolio
2022-11-23
Toroso Investments, LLC
NEW
-
191,000
191,000
0.01%
2022-11-23
Aurora Investment Counsel
REDUCED
-49.34
-1,622,000
1,464,000
1.11%
2022-11-22
TEACHERS RETIREMENT SYSTEM OF THE STATE OF KENTUCKY
NEW
-
6,165,000
6,165,000
0.07%
2022-11-22
Mint Tower Capital Management B.V.
NEW
-
9,000
9,000
-%
2022-11-21
FourThought Financial, LLC
-
-
-1,000
67,000
0.01%
2022-11-21
CALIFORNIA STATE TEACHERS RETIREMENT SYSTEM
-
-
-281,000
10,109,000
0.02%
2022-11-21
Sunbelt Securities, Inc.
-
-
-3,000
211,000
0.04%
2022-11-18
RIVER & MERCANTILE ASSET MANAGEMENT LLP
ADDED
3.01
47,000
2,875,000
0.55%
2022-11-18
Power Corp of Canada
-
-
-20,000
1,513,000
0.22%
2022-11-17
M&T Bank Corp
-
-
22,000
232,000
-%

1–10 of 37

Latest Funds Activity

Are funds buying DBX calls or puts?
Are funds bullish or bearish(Calls - Puts)?
No. of funds that own DBX

Dropbox News

Nasdaq

Does Dropbox (DBX) Have the Potential to Rally 26% as Wall Street Analysts Expect?.20 hours ago

DBX Fair Value

Recent SEC filings of Dropbox

View All Filings
Date Filed Form Type Document
Nov 17, 2022
4
Insider Trading
Nov 17, 2022
4
Insider Trading
Nov 17, 2022
4
Insider Trading
Nov 15, 2022
4
Insider Trading
Nov 04, 2022
10-Q
Quarterly Report
Nov 03, 2022
8-K
Current Report
Oct 27, 2022
4
Insider Trading
Oct 26, 2022
4
Insider Trading
Oct 13, 2022
4
Insider Trading
Oct 12, 2022
4
Insider Trading

Latest Insider Trading transactions for DBX

Filter Transactions
Datesorted ascendingNameBuy/Sell$ ValueAvg. Price# SharesTitle
2022-11-16
Volkmer Bart
SOLD
-236,820
22.4815
-10,534
Chief Legal Officer
2022-11-15
Regan Timothy
SOLD FOR TAXES
-482,663
22.78
-21,188
Chief Financial Officer
2022-11-15
Volkmer Bart
SOLD FOR TAXES
-347,509
22.78
-15,255
Chief Legal Officer
2022-11-15
Young Timothy H.
SOLD FOR TAXES
-743,402
22.78
-32,634
President
2022-11-10
Houston Andrew
SOLD
-3,617,410
22.261
-162,500
Chief Executive Officer
2022-10-25
Regan Timothy
SOLD
-65,250
21.75
-3,000
Chief Financial Officer
2022-10-24
Young Timothy H.
SOLD
-322,653
21.5102
-15,000
President
2022-10-11
Houston Andrew
SOLD
-1,057,470
20.1228
-52,551
Chief Executive Officer
2022-10-11
Houston Andrew
SOLD
-4,851,070
20.129
-240,999
Chief Executive Officer
2022-10-11
Volkmer Bart
SOLD
-221,334
20.1213
-11,000
Chief Legal Officer

1–10 of 50

Andrew W. Houston
2670
Dropbox, Inc. provides a content collaboration platform worldwide. Its platform allows individuals, families, teams, and organizations to collaborate and sign up for free through its website or app, as well as upgrade to a paid subscription plan for premium features. As of December 31, 2021, the company had approximately 700 million registered users. It serves customers in professional services, technology, media, education, industrial, consumer and retail, and financial services industries. The company was formerly known as Evenflow, Inc. and changed its name to Dropbox, Inc. in October 2009. Dropbox, Inc. was incorporated in 2007 and is headquartered in San Francisco, California.

DBX Income Statement

2022-09-30
Condensed Consolidated Statements of Operations - USD ($)
shares in Millions, $ in Millions
3 Months Ended9 Months Ended
Sep. 30, 2022
Sep. 30, 2021
Sep. 30, 2022
Sep. 30, 2021
Income Statement [Abstract]    
Revenue$ 591.0$ 550.2$ 1,726.1$ 1,592.4
Cost of revenue[1]109.7112.0328.4328.4
Gross profit481.3438.21,397.71,264.0
Operating expenses    
Research and development[1]227.6187.3653.4554.0
Sales and marketing[1]103.6115.7304.3319.2
General and administrative[1]56.857.9165.6169.3
Impairment related to real estate assets[1],[2]4.00.012.717.3
Total operating expenses[1]392.0360.91,136.01,059.8
Income from operations89.377.3261.7204.2
Interest income (expense), net1.7(1.7)(0.2)(3.8)
Other income, net7.20.59.613.1
Income before income taxes98.276.1271.1213.5
Provision for income taxes(15.0)(0.5)(46.2)(2.3)
Net income$ 83.2$ 75.6$ 224.9$ 211.2
Basic net income per share (in dollars per share)$ 0.23$ 0.20$ 0.62$ 0.54
Diluted net income per share (in dollars per share)$ 0.23$ 0.19$ 0.61$ 0.53
Weighted-average shares used in computing net income per share attributable to common stockholders, basic (in shares)358.1385.5364.2390.6
Weighted-average shares used in computing net income per share attributable to common stockholders, diluted (in shares)360.1398.1366.5400.3
[1]Includes stock-based compensation as follows:
Three Months Ended
September 30,
Nine Months Ended
September 30,
2022202120222021
Cost of revenue$6.4 $6.0 $18.8 $17.3 
Research and development60.6 48.7 169.6 141.7 
Sales and marketing6.0 5.9 16.4 19.0 
General and administrative13.1 12.2 38.6 36.6 
[2]Includes impairment charges related to real estate assets as a result of the Company's decision to shift to a Virtual First work model. See Note 9 "Leases" for further information.

DBX Balance Sheet

2022-09-30
Condensed Consolidated Balance Sheets - USD ($)
$ in Millions
Sep. 30, 2022
Dec. 31, 2021
Current assets:  
Cash and cash equivalents$ 372.0$ 533.0
Short-term investments1,081.41,185.1
Trade and other receivables, net49.749.6
Prepaid expenses and other current assets76.682.1
Total current assets1,579.71,849.8
Property and equipment, net281.1322.0
Operating lease right-of-use asset380.1413.9
Intangible assets, net42.653.6
Goodwill352.6356.6
Other assets66.795.4
Total assets2,702.83,091.3
Current liabilities:  
Accounts payable34.425.7
Accrued and other current liabilities137.2140.8
Accrued compensation and benefits102.3139.1
Operating lease liability72.678.3
Finance lease obligation111.3120.4
Deferred revenue698.6671.5
Total current liabilities1,156.41,175.8
Operating lease liability, non-current589.7632.0
Finance lease obligation, non-current133.3167.7
Convertible senior notes, net, non-current1,373.11,370.3
Other non-current liabilities41.639.4
Total liabilities3,294.13,385.2
Commitments and contingencies (Note 10)
Stockholders' deficit:  
Additional paid-in-capital2,438.92,448.1
Accumulated deficit(2,972.1)(2,739.4)
Accumulated other comprehensive loss(58.1)(2.6)
Total stockholders' deficit(591.3)(293.9)
Total liabilities and stockholders' deficit$ 2,702.8$ 3,091.3