Three independent discounted-cash-flow-style models value Dropbox, Inc. Class A every trading day. 2 of 3 currently price DBX above its market price.
| Free Cash Flow model | $153.40 |
| Excess Profit model | $43.60 |
| Residual Earnings model | $-5.57 |
| Dividend Discount model | — |
| Piotroski F-Score | 6 / 9 |
| Return on invested capital | +57.2% |
| Net debt / EBITDA | 2.5× |
| Gross margin | +80.1% |
| Revenue CAGR | +5.3% |
| Cash conversion | 1.9× |
| Dividend yield | — |
| Buyback yield | +21.4% |
These are StockKitty's default assumptions. In the app, the models recompute live as you adjust growth, discount rates, and margins — and the AI explains the bull case, bear case, and quality picture.
Open DBX in StockKitty