Technology

Dropbox, Inc. (DBX)

$6.2B
Market Cap
14.5
P/E Ratio
0.65
Beta
Dividend Yield
Piotroski 6/9Beneish M -3.11 Clean

Quantitative Summary

Deterministic

At 14.5x earnings — a 78% discount to the sector average of 65.0x — DBX is in the lower valuation range. Financial health is average: Piotroski 6/9.

Generated deterministically from quant metrics and financial statements. Not a recommendation.

Algorithmic Teardown

AI-Generated

The underlying economics of Dropbox, Inc. reveal a stark dichotomy between operational efficiency and top-line momentum. While the firm generates robust returns on invested capital at 57.8%, indicating superior value creation relative to its cost of equity, this strength is underpinned by exceptional profitability metrics rather than asset turnover or leverage; specifically, an 80.1% gross margin paired with a 20.2% net margin suggests a high-quality pricing power and cost structure typical of mature SaaS models. Financial integrity appears solid given a Piotroski F-Score of 6/9 and a Beneish M-Score of -3.11, which collectively signal low manipulation risk and consistent fundamental performance despite the recent contraction in revenue growth to -1.1% year-over-year.

Valuation metrics present a significant discount relative to both historical norms and sector peers, with a current price-to-earnings ratio of 14.5x standing markedly below the technology sector average of 61.0x. This compression implies that the market is pricing in substantial downside risk or an expectation of prolonged stagnation rather than growth, diverging sharply from the $62 DCF fair value estimate which assumes a specific trajectory for future cash flows and implied growth rates not explicitly detailed but mathematically embedded in the model's output. The disparity between the low multiple and the higher intrinsic valuation suggests that current pricing may reflect temporary sentiment headwinds rather than a fundamental breakdown in long-term economic prospects, though the negative revenue trend remains a critical variable in assessing whether the DCF assumptions hold water.

The risk-reward profile is currently skewed by the tension between high-quality fundamentals and deteriorating growth momentum. While insider activity or Fama-French alpha data was not provided to further contextualize relative performance against factor benchmarks, the combination of shrinking revenues despite strong margins creates an uncertain environment where earnings quality may eventually be pressured if pricing power erodes. Investors must weigh whether the current valuation adequately compensates for the risk of continued revenue decline or if it offers a margin of safety given the company's ability to maintain high profitability ratios in a challenging macroeconomic backdrop.

Generated by LLM from quantitative data inputs. May contain inaccuracies. Not investment advice.

DCF Sandbox

Interactive

Sensitivity Matrix

TG ↓ / WACC →8%10%12%
2%$76$55$43
3%$89$62$47
4%$109$71$51

Center = base case. Green = >10% upside, Red = >10% downside vs .

Pre-computed DCF: WACC=10.0%, terminal growth 3%. Fair value $62 (+0.0%). Not investment advice.

Valuation Context

14.5x
DBX P/E
65.0x
Sector Avg
-78%
vs Sector

Price Chart with Moving Averages

Loading chart...
SMA 50 SMA 200

Quant Health Deep Dive

6/9
Piotroski F-Score
Average — mixed operational signals
-3.11
Beneish M-Score
Below threshold — no statistical earnings quality concern per Beneish model. Threshold: <-2.22 = below threshold.

Profitability & Value Creation

80.1%
Gross Margin
20.2%
Net Margin
57.8%
ROIC
-1.1%
Revenue Growth (YoY)
+12.4%
Earnings Growth (YoY)
930.4M
Free Cash Flow

Balance Sheet Health

-2.58x
Debt / Equity
0.63x
Current Ratio
8.9x
Interest Coverage
1.4x
Net Debt / EBITDA
853.6M
EBITDA

Earnings Surprise History

Q4
✓ Beat
Est: $0.62
Act: $0.70
+12.6%
Q3
✓ Beat
Est: $0.63
Act: $0.71
+12.3%
Q2
✓ Beat
Est: $0.65
Act: $0.74
+14.1%
Q1
✓ Beat
Est: $0.67
Act: $0.68
+1.6%

EPS estimates vs actuals for the most recent reported quarters. Source: yfinance.

Underwater (Drawdown from Peak)

How far below the all-time high the price has been over time. Deeper = more pain for holders.

Loading drawdown chart...

Rolling 60-Day Beta vs S&P 500 (VOO)

How the stock's sensitivity to market moves changes over time. β > 1 = more volatile than the market.

Loading beta chart...
Rolling Beta Market (β = 1.0)

Fundamentals

7.8
Forward P/E
14.02
PEG Ratio
-3.03
Price/Book
4M
Avg Volume
$32.40
52W High
$21.70
52W Low
52W Range Position

Passive Flow Attribution

ETF Draft Effect
$197M
Tracked Passive Exposure
8
ETFs Holding DBX
0.07%
Avg Weight in ETFs
$263B
Total ETF AUM

When investors buy or sell ETFs like XSW or VFVA, the fund manager is mechanically forced to buy or sell DBX shares regardless of Dropbox, Inc.'s individual fundamentals. We estimate $197M of passive capital is structurally linked to DBX through 8 tracked ETFs. Passive flows have a limited but growing influence on DBX's daily trading dynamics.

Passive exposure = Σ (ETF AUM × stock weight in ETF) across 8 tracked ETFs. Actual passive ownership is larger (includes mutual funds). Not investment advice.

ETF Contagion Visualizer

Simulate a price drop in Dropbox, Inc. to visualize passive redemption contagion across ETFs and collateral stocks.

DBX Shock
-0%
Est. Passive Redemption
$0
Systemic Risk
STABLE
DBXEpicenterVGTETFVONGETFVBKETFFLEXMed RiskUTHRLow RiskCWLow RiskFTILow RiskTWLOLow Risk
DBX Price Drop (%)0

If Dropbox, Inc. (DBX) experiences a significant drawdown, ETF redemptions can create collateral selling pressure on co-held stocks. Our model identifies FLEX LTD (FLEX) as the most exposed collateral stock, sharing 3 ETFs with DBX. This is the "Passive Contagion" effect described in the Inelastic Market Hypothesis.

Contagion model based on shared ETF exposure and constituent weights across 11 tracked ETFs. Estimated selling pressure is a simplified model — actual impact depends on market liquidity, ETF redemption mechanics, and market-maker activity.

DBX Ownership Dynamics

Ticker
DBX

Float lock-up computed from 11 ETFs tracked by SecuritiesDB. Actual passive ownership is higher (includes mutual funds, pension funds, etc.).

DBX Capital Efficiency

How efficiently does Dropbox, Inc. convert operating profits into free cash? The FCF Conversion ratio measures the gap between accounting earnings and real cash generation.

Free Cash Flow
$930M
EBITDA
$854M
FCF Conversion
109%
Reinvestment Rate
-9%
109% of EBITDA → Free Cash
0% (cash burn)25% (low)50% (efficient)100% (pure cash)

Dropbox, Inc. converts 109% of its EBITDA into free cash flow, an exceptional conversion rate indicating an asset-light business model with minimal capital reinvestment drag.

Capital efficiency = Free Cash Flow ÷ EBITDA. Reinvestment = (EBITDA − FCF) ÷ EBITDA. Metrics from latest annual filings. Not investment advice.

Fails-to-Deliver (FTD) History

SEC-reported settlement failures. Elevated FTDs can indicate high short-selling pressure, operational settlement issues, or naked shorting activity.

DateFailed SharesClose PriceNotional Value
2026-05-14237$26.20$6,209.4
2026-05-13456$25.81$11,769.36
2026-04-286,340$23.91$151,589.4
2026-04-2711,768$24.02$282,667.36
2026-04-225$24.59$122.95
2026-04-2154,345$24.36$1.3M
2026-04-17195$24.10$4,699.5
2026-04-101,300$22.23$28,899
2026-04-0647,494$23.40$1.1M
2026-03-271$22.77$22.77
2026-03-2685,537$22.70$1.9M
2026-03-2458,874$24.42$1.4M
2026-03-2347$25.02$1,175.94
2026-03-18370,804$25.54$9.5M
2026-03-1759$25.54$1,506.86
2026-03-124,227$25.87$109,352.49
2026-03-0665$26.38$1,714.7
2026-03-048$26.17$209.36
2026-03-0372,998$24.96$1.8M
2026-02-2454,474$24.50$1.3M
2026-02-232,472$25.48$62,986.56
2026-02-1773,972$24.53$1.8M
2026-01-30243$25.83$6,276.69
2026-01-28463$26.53$12,283.39
2026-01-151,711$26.84$45,923.24
2026-01-1222,567$27.28$615,627.76
2026-01-0553$26.93$1,427.29
2025-12-29268$28.00$7,504
2025-12-22255,798$28.69$7.3M
2025-12-1539,255$28.32$1.1M

Source: SEC Regulation SHO FTD data. Data is reported with a ~30 day delay. High FTD quantities relative to average daily volume may indicate settlement stress.

Compare DBX to Peers

Quant metrics computed deterministically from financial statements and price data. Updated: N/A.

SecuritiesDB provides programmatic data aggregation for informational purposes only. None of the metrics, summaries, or algorithmic flags constitute a recommendation to buy or sell any security.