Download PDF

1. Company Snapshot

1.a. Company Description

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.

Show Full description

1.b. Last Insights on DBX

Negative drivers behind Dropbox's recent performance include declining revenue and annual recurring revenue, as well as user contraction and decreasing average revenue per user. According to a 'Sell' rating by an analyst, as cited in "Dropbox: Rich FCF That Can't Be Sustained As Users Leave", the company faces structural headwinds, with Q4 results revealing a decline in users and revenue, implying -1.6% to -0.8% year-over-year growth.

1.c. Company Highlights

2. Dropbox's Q4 2025 Earnings: A Strong Foundation for Growth

Dropbox reported revenue of $636 million for Q4 2025, a 1.1% year-over-year decline, but a 0.4% increase excluding the impact of FormSwift. The company's gross margin stood at 80.8%, operating margin at 38.2%, and net income at $174 million. Diluted EPS was $0.68, beating estimates of $0.66. Unlevered free cash flow was $251 million or $0.99 per share, up 44% year-over-year. The company's financial performance was characterized by a strong foundation, with a large and loyal customer base, and a durable financial profile, as noted by CFO Ross Tennenbaum.

Publication Date: Feb -22

📋 Highlights
  • Revenue Trends:: Q4 revenue was $636M (-1.1% YoY), but constant currency revenue was $633M (flat YoY excluding FormSwift).<br>
  • Free Cash Flow & Share Repurchases:: Generated $1.04B unlevered free cash flow in 2025, up 44% YoY, and repurchased 14M shares ($415M).<br>
  • User Metrics:: Ended with 18.08M paying users and $139.68 average revenue per user (ARPU).<br>
  • Dash Engagement:: Over 50% of active users return to Dropbox’s AI layer (Dash) multiple days weekly, with plans for broader monetization in H2 2026.<br>
  • 2026 Guidance:: Full-year revenue of $2.485B–$2.5B, 81.5–82% gross margin, and $1.04B+ unlevered free cash flow.<br>

Business Highlights

The company focused on strengthening its core business and scaling Dash, an AI intelligence layer, in 2025. The core business showed improvements, with the individual business seeing steady growth. Dash has shown solid early engagement, with over half of active users returning multiple days a week. The company aims to maintain momentum in 2026 and return teams to positive net license growth.

Guidance and Outlook

For Q1 2026, Dropbox expects revenue of $618-621 million and non-GAAP operating margin of around 38%. For the full year 2026, it expects revenue of $2.485-2.5 billion, gross margin of 81.5-82%, and non-GAAP operating margin of 39-39.5%. The company expects unlevered free cash flow of at least $1.040 billion. The guidance reflects a disciplined approach as the company validates execution and refines go-to-market motions.

Valuation

With a P/E Ratio of 12.55 and an EV/EBITDA of 9.78, Dropbox's valuation appears reasonable. The company's Free Cash Flow Yield stands at 13.62%, indicating a strong ability to generate cash. The ROE is negative due to the company's net income not being sufficient to cover its equity, but the ROIC is a healthy 55.42%, indicating efficient use of capital.

Growth Initiatives

The company is focused on driving adoption and engagement for Dash, with plans to scale up integrations to more Dropbox Business customers and roll out the Dash stand-alone product more broadly in the first half of 2026. The company believes Dash has the potential to drive value for users and create a platform for workflow integration and automation.

M&amp;A Strategy

Dropbox remains active in seeking opportunities to expand its product portfolio, with a focus on AI, context engine, and security. The company has had success in bringing in talent, early-stage products, and established businesses, such as HelloSign and DocSend.

3. NewsRoom

Card image cap

Zillow Group (NASDAQ:Z) & Dropbox (NASDAQ:DBX) Critical Analysis

Mar -05

Source: defenseworld.net

Card image cap

Dropbox (NASDAQ:DBX) and Tencent (OTCMKTS:TCEHY) Head to Head Survey

Mar -02

Source: defenseworld.net

Card image cap

Dropbox: Dropping The Ball On AI (Rating Downgrade)

Feb -25

Source: seekingalpha.com

Card image cap

DBX Q4 Earnings Surpass Estimates, Revenues Fall Y/Y, Shares Rise

Feb -20

Source: zacks.com

Card image cap

Dropbox: Rich FCF That Can't Be Sustained As Users Leave

Feb -20

Source: seekingalpha.com

Card image cap

Dropbox, Inc. (DBX) Q4 2025 Earnings Call Transcript

Feb -20

Source: seekingalpha.com

Card image cap

Dropbox (DBX) Q4 Earnings and Revenues Surpass Estimates

Feb -19

Source: zacks.com

Card image cap

Dropbox Announces Fourth Quarter and Fiscal 2025 Results

Feb -19

Source: businesswire.com

4. Business Breakdown

4.a. Revenues by Country

4.b. Revenues by Segment

5. Expected revenues mid-term growth (17.50%)

6. Segments

Internet Information Providers

Expected Growth: 18.0%

The growth rate is slightly higher than the global average due to the increasing demand for cloud storage and collaboration tools, driven by the shift to remote work and digital transformation. The segment is well-positioned to capitalize on this trend, with a strong brand and robust security measures. The expected growth rate is supported by the growing need for flexible and secure file storage and sharing solutions.

7. Detailed Products

Dropbox

Cloud storage service that allows users to store and access files from anywhere

Dropbox Paper

A collaborative document-editing tool that allows teams to create and edit documents together in real-time

Dropbox Business

A cloud storage solution designed for businesses, providing advanced security, integration, and administrative features

Dropbox Plus

A premium cloud storage plan that offers additional storage, advanced security, and priority support

HelloSign

An electronic signature tool that allows users to sign and send important documents digitally

DocSend

A document sharing and tracking tool that allows users to share and track documents securely

8. Dropbox, Inc.'s Porter Forces

Forces Ranking

Threat Of Substitutes

Dropbox's services are highly specialized and there are limited substitutes available in the market, reducing the threat of substitutes.

Bargaining Power Of Customers

While customers have some bargaining power due to the availability of alternative cloud storage services, Dropbox's strong brand and large user base mitigate this power.

Bargaining Power Of Suppliers

Dropbox has a diversified supplier base and is not heavily dependent on any single supplier, reducing the bargaining power of suppliers.

Threat Of New Entrants

While there are some barriers to entry in the cloud storage market, new entrants can still pose a threat to Dropbox, especially if they offer innovative features or lower prices.

Intensity Of Rivalry

The cloud storage market is highly competitive, with many established players and new entrants vying for market share, increasing the intensity of rivalry.

9. SWOT Analysis

Strength

Weaknesses

Opportunities

Threats

10. Capital Structure

10.a. Balance Sheet

10.b. Weighted Average Cost of capital

Value
Debt Weight 111.97%
Debt Cost 3.95%
Equity Weight -11.97%
Equity Cost 7.46%
WACC 3.53%
Leverage -935.71%

11. Quality Control: Dropbox, Inc. passed 6 out of 9 key points

12.a Historical Valuation

12.b Price/Earnings Ratio

12.c Margin Valuation

12.d Peers Valuation

Peers Group Analysis

Stock-Card
Dropbox

A-Score: 5.9/10

Value: 6.2

Growth: 7.9

Quality: 7.3

Yield: 0.0

Momentum: 7.0

Volatility: 7.0

1-Year Total Return ->

View Full Report
Stock-Card
Okta

A-Score: 4.9/10

Value: 1.9

Growth: 9.0

Quality: 7.1

Yield: 0.0

Momentum: 6.0

Volatility: 5.3

1-Year Total Return ->

View Full Report
Stock-Card
WEX

A-Score: 4.7/10

Value: 5.8

Growth: 6.9

Quality: 6.8

Yield: 0.0

Momentum: 3.0

Volatility: 6.0

1-Year Total Return ->

View Full Report
Stock-Card
Nutanix

A-Score: 4.4/10

Value: 3.3

Growth: 8.3

Quality: 6.2

Yield: 0.0

Momentum: 4.0

Volatility: 4.3

1-Year Total Return ->

View Full Report
Stock-Card
Akamai

A-Score: 4.1/10

Value: 3.2

Growth: 5.6

Quality: 5.3

Yield: 0.0

Momentum: 4.5

Volatility: 6.0

1-Year Total Return ->

View Full Report
Stock-Card
Squarespace

A-Score: 4.1/10

Value: 4.5

Growth: 5.2

Quality: 5.6

Yield: 0.0

Momentum: 6.0

Volatility: 3.0

1-Year Total Return ->

View Full Report

Peers Metrics

12.e Scoring Insights

12.f DCF BETA

Parameters

Short Term Growth

Short term Time

Long-Term Growth

WACC

Target Price

26.79$

Current Price

26.79$

Potential

-0.00%

Expected Cash-Flows