Explore 3 Stock Ideas & Industry Insights Download Free Report

8082-737-676
Shopping Cart 0
countryflagUK
Login

Dropbox Inc

Technology US DBX

26.33USD
-0.23(0.87%)

Last update at 2026-06-24T20:25:00Z

Day Range

26.3026.87
LowHigh

52 Week Range

21.7032.40
LowHigh

Fundamentals

  • Previous Close 26.56
  • Market Cap5868.12M
  • Volume3086985
  • P/E Ratio13.22
  • Dividend Yield-%
  • EBITDA848.90M
  • Revenue TTM2521.00M
  • Revenue Per Share TTM9.40
  • Gross Profit TTM 2020.60M
  • Diluted EPS TTM1.86

Source: TradingView
The charts and visual representations are sourced from TradingView through embedded widgets. For any issues with chart display, please visit the TradingView website

Analyst Recommendations

Financials

Income Statement

Balance Sheet

Change in Cash

Total Operating Cash

Dividends Paid

Breakdown 2025-12-31 2024-12-31 2023-12-31 2022-12-31 2021-12-31
Type yearly yearly yearly yearly yearly
Date 2025-12-31 2024-12-31 2023-12-31 2022-12-31 2021-12-31
Income before tax 617.60M 509.80M 554.40M 192.70M 299.30M
Minority interest - - - - -
Net income 508.40M 452.30M 453.60M 553.20M 335.80M
Selling general administrative 230.50M 241.20M 237.10M 222.90M 224.60M
Selling and marketing expenses 369.90M 460.70M 466.00M 409.40M 427.50M
Gross profit 2020.20M 2103.10M 2023.10M 1880.70M 1713.70M
Reconciled depreciation 157.40M 137.30M 166.60M 157.10M 151.40M
Ebit 732.40M 486.30M 383.50M 531.70M 274.40M
Ebitda 889.90M 623.60M 553.50M 688.80M 488.40M
Depreciation and amortization 157.50M 137.30M 170.00M 157.10M 214.00M
Non operating income net other - - - 8.10M 30.10M
Operating income 691.50M 486.20M 538.70M 531.70M 274.40M
Other operating expenses 1829.50M 2062.00M 1962.90M 1968.40M 1852.20M
Interest expense 114.80M 25.10M 15.20M 3.30M 5.20M
Tax provision 109.20M 57.50M -350.90000M -360.50000M -36.50000M
Interest income - 13.90M 19.40M - -
Net interest income -78.60000M 13.90M 16.10M 3.30M -5.20000M
Extraordinary items - - - - -
Non recurring - - - 175.20M 31.30M
Other items - - - - -
Income tax expense 109.20M 57.50M 100.80M -360.50000M -36.50000M
Total revenue 2521.00M 2548.20M 2501.60M 2324.90M 2157.90M
Total operating expenses 1332.40M 1616.90M 1484.40M 1524.20M 1408.00M
Cost of revenue 500.80M 445.10M 478.50M 444.20M 444.20M
Total other income expense net -73.90000M 23.60M 15.70M -339.00000M 24.90M
Discontinued operations - - - - -
Net income from continuing ops 508.40M 452.30M 554.60M 553.20M 335.80M
Net income applicable to common shares - - - 553.20M 335.80M
Preferred stock and other adjustments - - - - -
Breakdown 2025-12-31 2024-12-31 2023-12-31 2022-12-31 2021-12-31
Type yearly yearly yearly yearly yearly
Date 2025-12-31 2024-12-31 2023-12-31 2022-12-31 2021-12-31
Total assets 2916.30M 3325.20M 3039.70M 3110.10M 3091.30M
Intangible assets 33.70M 54.90M 58.10M 88.30M 53.60M
Earning assets - - - - -
Other current assets 53.90M 73.80M 61.60M 92.60M 82.10M
Total liab 4713.50M 4077.60M 3205.50M 3419.50M 3385.20M
Total stockholder equity -1797.20000M -752.40000M -165.80000M -309.40000M -293.90000M
Deferred long term liab - - - 25.70M 34.60M
Other current liab 233.50M 189.20M 264.40M 271.60M 279.90M
Common stock - - - - -
Capital stock 0.00000M 0.00000M 0.00000M 0.00000M 0.00000M
Retained earnings -3815.10000M -3146.50000M -2742.30000M -2772.10000M -2739.40000M
Other liab - - - 112.10M 39.40M
Good will 454.90M 442.80M 402.20M 403.30M 356.60M
Other assets - - 0.00000M 559.70M 95.40M
Cash 891.30M 1328.30M 614.90M 232.80M 533.00M
Cash and equivalents - - - - -
Total current liabilities 1893.50M 1210.80M 1201.50M 1196.50M 1175.80M
Current deferred revenue 729.70M 727.70M 725.00M 702.60M 671.50M
Net debt 3051.60M 1668.30M 1415.70M 2061.80M 1835.70M
Short term debt 906.00M 198.20M 173.60M 183.70M 198.70M
Short long term debt 710.40M 10.00M - - -
Short long term debt total 3942.90M 2996.60M 2030.60M 2294.60M 2368.70M
Other stockholder equity 2012.20M 2404.20M 2598.00M 2511.60M 2448.10M
Property plant equipment - - - 569.00M 735.90M
Total current assets 1173.40M 1738.40M 1493.20M 1489.80M 1849.80M
Long term investments - - - - -
Net tangible assets - - - -801.00000M -704.10000M
Short term investments 146.90M 265.90M 741.10M 1110.60M 1185.10M
Net receivables 79.10M 70.40M 75.60M 53.80M 49.60M
Long term debt 2123.60M 2344.50M 1377.80M 1374.00M 1370.30M
Inventory - - 0.00000M - -
Accounts payable 24.30M 36.50M 38.50M 38.60M 25.70M
Total permanent equity - - - - -
Noncontrolling interest in consolidated entity - - - - -
Temporary equity redeemable noncontrolling interests - - - - -
Accumulated other comprehensive income 5.70M -10.10000M -21.50000M -48.90000M -2.60000M
Additional paid in capital - - - - -
Common stock total equity - - - - -
Preferred stock total equity - - - - -
Retained earnings total equity - - - -2772.10000M -2739.40000M
Treasury stock - - - - -
Accumulated amortization - - - - -
Non currrent assets other 103.50M 104.70M 76.60M 61.00M 95.40M
Deferred long term asset charges - - - - -
Non current assets total 1742.90M 1586.80M 1546.50M 1620.30M 1241.50M
Capital lease obligations 753.00M 642.10M 652.80M 920.60M 998.40M
Long term debt total - - - 1374.00M 1370.30M
Breakdown 2025-12-31 2024-12-31 2023-12-31 2022-12-31 2021-12-31
Type yearly yearly yearly yearly yearly
Date 2025-12-31 2024-12-31 2023-12-31 2022-12-31 2021-12-31
Investments 124.80M 443.80M 312.10M -48.50000M -396.10000M
Change to liabilities - - - -7.00000M 67.40M
Total cashflows from investing activities 111.90M 443.80M 395.20M -48.50000M -524.80000M
Net borrowings 359.80M 870.60M -126.60000M 105.80M 1013.40M
Total cash from financing activities -1530.70000M -586.60000M -799.20000M -1041.80000M 16.20M
Change to operating activities - - - -157.40000M -155.10000M
Net income 508.40M 452.30M 453.60M 553.20M 335.80M
Change in cash -454.60000M 745.60M 382.10M -300.20000M 218.10M
Begin period cash flow 1360.50M 614.90M 232.80M 533.00M 314.90M
End period cash flow 905.90M 1360.50M 614.90M 232.80M 533.00M
Total cash from operating activities 951.80M 894.10M 783.70M 797.30M 729.80M
Issuance of capital stock 0.10M 0.90M 2.50M 0.50M 6.90M
Depreciation 157.40M 137.30M 170.00M 157.10M 151.40M
Other cashflows from investing activities 19.50M 31.00M 23.90M -56.90000M 40.20M
Dividends paid - - 0.10M - 1592.00M
Change to inventory - - - - -
Change to account receivables -6.70000M -2.40000M -14.50000M -5.50000M -6.00000M
Sale purchase of stock -1713.90000M -1241.60000M -539.90000M -795.40000M -1058.50000M
Other cashflows from financing activities -155.10000M -216.50000M -135.20000M -119.40000M 3035.50M
Change to netincome - - - 108.80M 300.40M
Capital expenditures 21.00M 22.50M 24.60M 34.90M 28.90M
Change receivables - - - -5.50000M -6.20000M
Cash flows other operating - - - 143.60M 195.10M
Exchange rate changes - - - - -
Cash and cash equivalents changes - - - -293.00000M 221.20M
Change in working capital -126.80000M -96.60000M -118.70000M -99.90000M -61.90000M
Stock based compensation 300.80M 346.50M 338.00M 330.70M 287.10M
Other non cash items 60.30M 60.00M -97.60000M 252.50M -13.90000M
Free cash flow 930.80M 871.60M 759.10M 762.40M 700.90M

Peer Comparison

Sector: Technology Industry: Software - Infrastructure

Company Change (USD) Price (USD) Trailing PE (x) Forward PE (x) Price Sales TTM (x) Price to Book Value (x) Enterprise Value to Revenue (x) Enterprise Value to EBITDA (x)
DBX
Dropbox Inc		 -0.23 0.87% 26.33 13.22 8.27 2.33 29.81 3.32 9.80
MSFT
Microsoft Corporation		 -8.48 2.27% 365.46 37.32 29.94 13.03 12.45 13.06 24.59
ORCL
Oracle Corporation		 -7.63 4.62% 157.53 29.34 18.66 5.55 74.06 7.10 18.13
CRWD
Crowdstrike Holdings Inc		 -7.9 1.16% 673.02 - 89.29 23.70 24.81 21.91 577.82
PANW
Palo Alto Networks Inc		 -5.655 1.94% 285.26 44.57 45.05 11.98 20.70 11.82 77.11

Reports Covered

Stock Research & News

View All

Profile

Dropbox, Inc. provides a content collaboration platform in the United States and internationally. The company's platform enables individuals, families, teams, and organizations to collaborate for free through its website or app, or through a paid subscription plan for premium features. Its platform consists of various elements, such as unified home for content, global sharing network, and product experiences and integrations. The company serves customers in the 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.

Dropbox Inc

1800 Owens Street, San Francisco, CA, United States, 94158

Key Executives

Name Title Year Born
Ms. Saman Asheer VP of Communications NA
Mr. Andrew W. Houston Co-Founder, CEO & Chairman 1983
Mr. Timothy H. Young Pres 1982
Mr. Timothy J. Regan Chief Financial Officer 1978
Mr. Bart E. Volkmer Esq. Chief Legal Officer 1975
Mr. Karan Kapoor Head of Investor Relations NA
Ms. Melanie Collins Chief People Officer NA
Ms. Mary Anne Becking VP of Corp. Legal NA
Lev Finkelstein VP of Corp. Fin. & Strategy NA
Mr. Adam S. Nash VP of Product 1975

Disclaimer - This information, including any data, is sourced from Unicorn Data Services SAS, trading as EOD Historical Data (“EODHD”) on an ‘as is’ basis, using their API. We cannot guarantee the completeness or validity of the information and data provided on this page, as well as via the API. In some cases, the data may include analyst ratings or recommendations sourced through the EODHD API, which are intended solely for general information purposes.
This information does not consider your personal objectives, financial situation, or needs. Kalkine is not liable for any errors or omissions in the information provided or for any actions taken in reliance on it. You should seek advice from a financial adviser, stockbroker or other professional adviser (including taxation and legal advice) as necessary before acting on this information.

We use cookies to help us improve, promote, and protect our services. By continuing to use this site, we assume you consent to our Cookies Policy. For more information, read our Privacy Policy and Terms and Conditions