Logo
  • Home
  • AI Agent
  • Annotations
  • Files
  • Pricing and plans
  • BlogAboutContact us
    APIMCP
    Terms of servicePrivacy policy
  • Get the full experience

    We save the real magic for signed-in users.

DBX US​
HomeStock ScreenerDocument SearchChartingWatchlistsRecent Filings
Logo
  • Home
  • AI Agent
  • Annotations
  • Files
  • Pricing and plans
  • BlogAboutContact us
    APIMCP
    Terms of servicePrivacy policy
  • Get the full experience

    We save the real magic for signed-in users.

DBX US​
HomeStock ScreenerDocument SearchChartingWatchlistsRecent Filings

Dropbox, Inc. Class A(DBX US)

$36.36+0.260.71%(Market Open · 17:39:10 UTC)
Ask AI
Doc SearchProfileEntity StructureFinancialsChartingShort InterestEmployees

Overview

ProfileEntity Structure

Documents

SEC Filings

Dropbox, Inc. Class A(DBX US)

$36.36+0.260.71%(Market Open · 17:39:10 UTC)
Ask AI
Doc SearchProfileEntity StructureFinancialsChartingShort InterestEmployees

Overview

ProfileEntity Structure

Documents

SEC Filings

Financials & Metrics

FinancialsChartingShort InterestEmployees

Financials & Metrics

FinancialsChartingShort InterestEmployees

Dropbox, Inc. Class A — Company Profile

Dropbox, Inc. engages in providing file backup, sync, and sharing solutions. Its products include Dropbox, Dropbox Reply, Dropbox Sign, Dropbox Reclaim.ai, Dropbox Dash, Dropbox DocSend, Dropbox Fax, and Dropbox Early access. It operates through the United States and International geographical segments. The company was founded by Andrew W. Houston and Arash Ferdowsi in May 2007 and is headquartered in San Francisco, CA.

Sector
Industrials
Industry
Professional Services
Exchange
UQ
CEO
Andrew W. Houston
Headquarters
San Francisco, CA, US
IPO Date
Mar 23, 2018
Employees
2,113
Website
www.dropbox.com

Key Metrics

Price
$33.90
Market Cap
$8.63B
Revenue (TTM)
$629.50M
Net Income (TTM)
$114.50M
EPS (TTM)
0.49
P/E (TTM)
18.26
P/B (TTM)
-4.29
Dividend Yield
0.00%
ROE (TTM)
-5.69%
ROA (TTM)
3.78%
Operating Margin
27.45%
Beta
0.39

Dividends

Last Dividend
$0.00
Last Yield
0.00%

Summary

Dropbox, Inc. engages in providing file backup, sync, and sharing solutions. Its products include Dropbox, Dropbox Reply, Dropbox Sign, Dropbox Reclaim.ai, Dropbox Dash, Dropbox DocSend, Dropbox Fax, and Dropbox Early access. It operates through the United States and International geographical segments. The company was founded by Andrew W. Houston and Arash Ferdowsi in May 2007 and is headquartered in San Francisco, CA.

Website
www.dropbox.com
Location
San Francisco, CA, US
Phone415 857 6800
Employees2,113
CEOAndrew W. Houston
Sector
Industrials
Industry
Professional Services
IPO DateMar 23, 2018

Ask AI

Company overview
Business model, segments, and competition.
Peer comparison
Metrics vs closest competitors.
Guidance & outlook
Forward guidance and assumptions.
Bull vs bear case
Upside drivers and key risks.
Valuation snapshot
Multiples vs history and peers.
Competitive moat
Defensibility and market position.
Management track record
Leadership and capital allocation history.
How it makes money
A short diagram of the business model.

Latest Documents

SEC Filings(1.1K)

Expand
  • 8-KRegulation FD Disclosure09:05AM
  • 4Statement of changes in beneficial ownership3 Nov
  • 144Houston Andrew2 Nov
  • 144Schubach Sarah Elizabeth30 Oct
  • SC 13G/ADROPBOX, INC.30 Oct
  • 8-KResults of Operations and Financial Condition28 Oct
  • 4Statement of changes in beneficial ownership19 Oct
  • 4/AStatement of changes in beneficial ownership (amendment)19 Oct
  • 4/AStatement of changes in beneficial ownership (amendment)19 Oct
  • 144Schubach Sarah Elizabeth15 Oct
  • 4Statement of changes in beneficial ownership15 Oct
  • 144Houston Andrew13 Oct
  • 4Statement of changes in beneficial ownership5 Oct
  • 4Statement of changes in beneficial ownership2 Oct
  • 144Houston Andrew1 Oct
  • 144Schubach Sarah Elizabeth30 Sep
  • 4Statement of changes in beneficial ownership17 Sep
  • 4Statement of changes in beneficial ownership15 Sep
  • 144Schubach Sarah Elizabeth15 Sep
  • 4Statement of changes in beneficial ownership14 Sep

News

  • Dropbox acquires Tigris Data for $350M to bolster its AI infra10:19AM
  • Dropbox acquires Tigris Data for $350M to bolster its AI infrastructure10:19AM
  • Buy, Sell, or Hold? Tuesday’s Top Upgrades and Downgrades: AON, Bloom Energy, Chevron, Cloudflare, Marvell Technologies, Lumentum Holdings, Merck & Co., Roku, X-Energy, and More3 Nov
  • Dropbox is laying off roughly 9% of its workforce. Read the memo.28 Oct
  • Dropbox to Cut About 6% of Global Workforce28 Oct
  • Dropbox plans 9% workforce cut, technology chief to exit28 Oct
  • Dropbox (DBX) Stock Falls Amid Market Uptick: What Investors Need to Know27 Oct
  • Dropbox (NASDAQ:DBX) CAO Sarah Elizabeth Schubach Sells 2,056 Shares of Stock20 Oct
  • Dropbox (DBX) Beats Stock Market Upswing: What Investors Need to Know19 Oct
  • Why the Market Dipped But Dropbox (DBX) Gained Today13 Oct
  • Dropbox (DBX) Exceeds Market Returns: Some Facts to Consider5 Oct
  • Why Dropbox (DBX) Dipped More Than Broader Market Today24 Sep
  • Dropbox Stock Falls on Downgrade as Price Prematurely Reflects AI Growth, Says Analyst24 Sep
  • Insider Selling: Dropbox (NASDAQ:DBX) CAO Sells $74,479.50 in Stock20 Sep
  • Dropbox (DBX) Stock Drops Despite Market Gains: Important Facts to Note18 Sep
  • IFP Advisors Inc Lowers Stock Position in Dropbox, Inc. $DBX18 Sep
  • New Strong Sell Stocks for September 17th17 Sep
  • Andrew Houston Sells 383,800 Shares of Dropbox (NASDAQ:DBX) Stock16 Sep
  • Ross Tennenbaum Sells 97,558 Shares of Dropbox (NASDAQ:DBX) Stock16 Sep
  • Dropbox's Co-CEO Sells 28,800 Shares for $1 Million as the Stock Soars15 Sep

Mentions in Filings

  • “Data Room” means the virtual data room in the folder titled “Due Diligence Folder” administered by <strong>DropBox</strong> containing written documents and information relating to the Group Companies maintained by or on behalf of the Companies to which SPAC and its Representatives had access on or prior to the date of this Agreement. “Data Security Requirements” means all of the following to the extent applicable to the Companies or any of their Subsidiaries o …
    Crown PropTech AcquisitionsDropbox, Inc. Class A·DEFM14A - PROXY STATEMENT·Q4 26·4 Nov
  • “Data Room” means the virtual data room in the folder titled “Due Diligence Folder” administered by <strong>DropBox</strong> containing written documents and information relating to the Group Companies maintained by or on behalf of the Companies to which SPAC and its Representatives had access on or prior to the date of this Agreement. “Data Security Requirements” means all of the following to the extent applicable to the Companies or any of their Subsidiaries o …
    Mkango Rare Earths LtdDropbox, Inc. Class A·424B3 - PROSPECTUS·Q4 26·4 Nov
  • … the following 13 companies comprise our peer group for fiscal year 2026: 4imprint Group plc GoDaddy Inc. Wayfair Inc. Angi Inc. LegalZoom.com, Inc. Yelp, Inc. Deluxe Corporation Shutterstock, Inc. Yeti Holdings, Inc. <strong>DropBox, Inc.</strong> TripAdvisor, Inc. Etsy, Inc. Upwork, Inc. For fiscal year 2026, the principal elements of our compensation program for our named executive officers did not change from fiscal year 2025 and included base salary, LTI aw …
    CIMPRESS plcDropbox, Inc. Class A·ARS - Annual report to security holders·FY26·27 Oct
  • “Data Room” means the virtual data room in the folder titled “Due Diligence Folder” administered by <strong>DropBox</strong> containing written documents and information relating to the Group Companies maintained by or on behalf of the Companies to which SPAC and its Representatives had access on or prior to the date of this Agreement. “Data Security Requirements” means all of the following to the extent applicable to the Companies or any of their Subsidiaries o …
    Mkango Rare Earths LtdDropbox, Inc. Class A·F-4/A - REGISTRATION STATEMENT·Q4 26·26 Oct
  • … possible, to permit the Company to confirm that the Participant has completely removed all such information from the devices. If the Participant stores any WCI Group information with any service provider (*e.g*., gmail, <strong>DropBox</strong>, iCloud), the Participant will provide the Company with any required passwords and access to inspect such account directly. Upon the Company’s request, the Participant will also consent to the service provider’s disclosur …
    Waste Connections, Inc.Dropbox, Inc. Class A·EX-10.1 - 10-Q - Quarterly report Q3·Q3 26·22 Oct
  • … and DocuSign to the peer group for fiscal year 2027. Both the fiscal year 2026 and fiscal year 2027 compensation peer groups are detailed below. Fiscal Year 2026 Peer Group Fiscal Year 2027 Peer Group Cloudflare Datadog <strong>Dropbox</strong> Dynatrace Elastic N.V. Everpure F5 Networks Guidewire Software HubSpot MongoDB NetApp Okta Pegasystems PTC Snowflake Twilio Zscaler Additions Akamai Technologies Commvault Systems DocuSign Dropbox Dynatrace Elastic N.V. E …
    Nutanix, Inc.Dropbox, Inc. Class A·ARS - Annual report to security holders·FY26·20 Oct

Key Stats

Trading

Px/Chg 1D$33.90 / -0.53%
Avg Volume4.00M
Beta0.39
Mkt Cap8.63B
FD Mkt Cap9.09B

Float

Shrs Out/Float254.51M / 138.68M
Short Float0.12%
Days to Cover6.44
Stock Repurchased$366.80M

Current Valuation

EV11.43B
EV/EBITDA13.11
EV/Sales4.52
P/B-4.29
P/S3.42
FCF Yield2.36%
ROE-5.69%
ROA3.78%
Current Ratio1.23

Estimates

P/E18.26
Est P/E0.00
Est EPS0.71
Est PEG0.00

Valuation

Metric5Yr AvgMay '23May '24May '25May '26Oct '26
PRICE-BASED RATIOS
Price / Earnings37.2613.9917.4120.8957.8976.15
Price / Sales6.793.333.163.719.8913.85
Price / Book Value-18.60-25.01-47.62-12.56-3.50-4.33
Price / Free Cash Flow20.4510.1510.4010.8427.9842.89
ENTERPRISE VALUE METRICS
Enterprise Value10,217.99,798.79,311.111,115.79,344.211,520.1
Enterprise Value / Sales9.064.213.724.3614.6918.30
Enterprise Value / EBITDA29.6519.0816.8217.8243.2851.25
Enterprise Value / EBIT38.0027.4924.2822.8653.3362.04

Financials

Full Financials
Millions USD5Yr CAGR (%)Dec '21Dec '22Dec '23Dec '24Dec '25
INCOME STATEMENT
Revenue4%2,157.92,324.92,501.62,548.22,521.0
Gross Income4.2%1,713.71,880.72,023.12,103.12,020.2
EBITDA18.1%457.1513.6553.5623.6889.9
EBIT24.4%305.7356.5383.5486.3732.4
Net Income10.9%335.8553.2453.6452.3508.4
EPS (Diluted)21.6%0.851.521.311.401.86
BALANCE SHEET
Cash & ST Inv-11.8%1,718.11,343.41,356.01,594.21,038.2
Total Assets-1.4%3,091.33,110.12,983.53,325.22,916.3
Total Liabilities8.6%3,385.23,419.53,149.34,077.64,713.5
Total Shareholder Equity57.3%-293.9-309.4-165.8-752.4-1,797.2
CASH FLOW
Net Operating Cash Flow6.9%729.8797.3783.7894.1951.8
Cap Ex-7.7%-28.9-34.9-24.6-22.5-21.0
Free Cash Flow7.3%700.9762.4759.1871.6930.8

Enterprise Value Bridge

Millions USD23 Oct '26
Price (As of 23 Oct '26)37.83
Basic Shares254.51
Market Cap9,628.3
Diluted Shares236.70
Fully Diluted Shares Outstanding236.70
Fully Diluted Market Cap8,954.4
+Consolidated Debt4,008.6
−In-the-Money Convertible Debt—
+Capital Leases521.6
+Operating Leases—
−Cash & Equivalents-1,207.4
−Short-term Investments-81.4
+Total Preferred-
−In-the-Money Convertible Preferred—
−Investments in Unconsolidated Subs—
+Non-Controlling Interest-
+Pension Liabilities—
Enterprise Value12,429.5

Segment data

Revenue

by Geography

  • United States56%
  • Non-us44%

Related companies

Microsoft Corporation

MSFT US

Palantir Technologies Inc.

PLTR US

Oracle Corp

ORCL US

CrowdStrike Holdings, Inc.

CRWD US

Sap Se

SAP US

Shopify Inc.

SHOP US

Salesforce, Inc.

CRM US

ServiceNow, Inc.

NOW US

Cloudflare, Inc.

NET US

Snowflake Inc.

SNOW US

Automatic Data Processing Inc

ADP US

Datadog, Inc.

DDOG US

Dropbox, Inc. Class A — Company Profile

Dropbox, Inc. engages in providing file backup, sync, and sharing solutions. Its products include Dropbox, Dropbox Reply, Dropbox Sign, Dropbox Reclaim.ai, Dropbox Dash, Dropbox DocSend, Dropbox Fax, and Dropbox Early access. It operates through the United States and International geographical segments. The company was founded by Andrew W. Houston and Arash Ferdowsi in May 2007 and is headquartered in San Francisco, CA.

Sector
Industrials
Industry
Professional Services
Exchange
UQ
CEO
Andrew W. Houston
Headquarters
San Francisco, CA, US
IPO Date
Mar 23, 2018
Employees
2,113
Website
www.dropbox.com

Key Metrics

Price
$33.90
Market Cap
$8.63B
Revenue (TTM)
$629.50M
Net Income (TTM)
$114.50M
EPS (TTM)
0.49
P/E (TTM)
18.26
P/B (TTM)
-4.29
Dividend Yield
0.00%
ROE (TTM)
-5.69%
ROA (TTM)
3.78%
Operating Margin
27.45%
Beta
0.39

Dividends

Last Dividend
$0.00
Last Yield
0.00%

Summary

Dropbox, Inc. engages in providing file backup, sync, and sharing solutions. Its products include Dropbox, Dropbox Reply, Dropbox Sign, Dropbox Reclaim.ai, Dropbox Dash, Dropbox DocSend, Dropbox Fax, and Dropbox Early access. It operates through the United States and International geographical segments. The company was founded by Andrew W. Houston and Arash Ferdowsi in May 2007 and is headquartered in San Francisco, CA.

Website
www.dropbox.com
Location
San Francisco, CA, US
Phone415 857 6800
Employees2,113
CEOAndrew W. Houston
Sector
Industrials
Industry
Professional Services
IPO DateMar 23, 2018

Ask AI

Company overview
Business model, segments, and competition.
Peer comparison
Metrics vs closest competitors.
Guidance & outlook
Forward guidance and assumptions.
Bull vs bear case
Upside drivers and key risks.
Valuation snapshot
Multiples vs history and peers.
Competitive moat
Defensibility and market position.
Management track record
Leadership and capital allocation history.
How it makes money
A short diagram of the business model.

Latest Documents

SEC Filings(1.1K)

Expand
  • 8-KRegulation FD Disclosure09:05AM
  • 4Statement of changes in beneficial ownership3 Nov
  • 144Houston Andrew2 Nov
  • 144Schubach Sarah Elizabeth30 Oct
  • SC 13G/ADROPBOX, INC.30 Oct
  • 8-KResults of Operations and Financial Condition28 Oct
  • 4Statement of changes in beneficial ownership19 Oct
  • 4/AStatement of changes in beneficial ownership (amendment)19 Oct
  • 4/AStatement of changes in beneficial ownership (amendment)19 Oct
  • 144Schubach Sarah Elizabeth15 Oct
  • 4Statement of changes in beneficial ownership15 Oct
  • 144Houston Andrew13 Oct
  • 4Statement of changes in beneficial ownership5 Oct
  • 4Statement of changes in beneficial ownership2 Oct
  • 144Houston Andrew1 Oct
  • 144Schubach Sarah Elizabeth30 Sep
  • 4Statement of changes in beneficial ownership17 Sep
  • 4Statement of changes in beneficial ownership15 Sep
  • 144Schubach Sarah Elizabeth15 Sep
  • 4Statement of changes in beneficial ownership14 Sep

News

  • Dropbox acquires Tigris Data for $350M to bolster its AI infra10:19AM
  • Dropbox acquires Tigris Data for $350M to bolster its AI infrastructure10:19AM
  • Buy, Sell, or Hold? Tuesday’s Top Upgrades and Downgrades: AON, Bloom Energy, Chevron, Cloudflare, Marvell Technologies, Lumentum Holdings, Merck & Co., Roku, X-Energy, and More3 Nov
  • Dropbox is laying off roughly 9% of its workforce. Read the memo.28 Oct
  • Dropbox to Cut About 6% of Global Workforce28 Oct
  • Dropbox plans 9% workforce cut, technology chief to exit28 Oct
  • Dropbox (DBX) Stock Falls Amid Market Uptick: What Investors Need to Know27 Oct
  • Dropbox (NASDAQ:DBX) CAO Sarah Elizabeth Schubach Sells 2,056 Shares of Stock20 Oct
  • Dropbox (DBX) Beats Stock Market Upswing: What Investors Need to Know19 Oct
  • Why the Market Dipped But Dropbox (DBX) Gained Today13 Oct
  • Dropbox (DBX) Exceeds Market Returns: Some Facts to Consider5 Oct
  • Why Dropbox (DBX) Dipped More Than Broader Market Today24 Sep
  • Dropbox Stock Falls on Downgrade as Price Prematurely Reflects AI Growth, Says Analyst24 Sep
  • Insider Selling: Dropbox (NASDAQ:DBX) CAO Sells $74,479.50 in Stock20 Sep
  • Dropbox (DBX) Stock Drops Despite Market Gains: Important Facts to Note18 Sep
  • IFP Advisors Inc Lowers Stock Position in Dropbox, Inc. $DBX18 Sep
  • New Strong Sell Stocks for September 17th17 Sep
  • Andrew Houston Sells 383,800 Shares of Dropbox (NASDAQ:DBX) Stock16 Sep
  • Ross Tennenbaum Sells 97,558 Shares of Dropbox (NASDAQ:DBX) Stock16 Sep
  • Dropbox's Co-CEO Sells 28,800 Shares for $1 Million as the Stock Soars15 Sep

Mentions in Filings

  • “Data Room” means the virtual data room in the folder titled “Due Diligence Folder” administered by <strong>DropBox</strong> containing written documents and information relating to the Group Companies maintained by or on behalf of the Companies to which SPAC and its Representatives had access on or prior to the date of this Agreement. “Data Security Requirements” means all of the following to the extent applicable to the Companies or any of their Subsidiaries o …
    Crown PropTech AcquisitionsDropbox, Inc. Class A·DEFM14A - PROXY STATEMENT·Q4 26·4 Nov
  • “Data Room” means the virtual data room in the folder titled “Due Diligence Folder” administered by <strong>DropBox</strong> containing written documents and information relating to the Group Companies maintained by or on behalf of the Companies to which SPAC and its Representatives had access on or prior to the date of this Agreement. “Data Security Requirements” means all of the following to the extent applicable to the Companies or any of their Subsidiaries o …
    Mkango Rare Earths LtdDropbox, Inc. Class A·424B3 - PROSPECTUS·Q4 26·4 Nov
  • … the following 13 companies comprise our peer group for fiscal year 2026: 4imprint Group plc GoDaddy Inc. Wayfair Inc. Angi Inc. LegalZoom.com, Inc. Yelp, Inc. Deluxe Corporation Shutterstock, Inc. Yeti Holdings, Inc. <strong>DropBox, Inc.</strong> TripAdvisor, Inc. Etsy, Inc. Upwork, Inc. For fiscal year 2026, the principal elements of our compensation program for our named executive officers did not change from fiscal year 2025 and included base salary, LTI aw …
    CIMPRESS plcDropbox, Inc. Class A·ARS - Annual report to security holders·FY26·27 Oct
  • “Data Room” means the virtual data room in the folder titled “Due Diligence Folder” administered by <strong>DropBox</strong> containing written documents and information relating to the Group Companies maintained by or on behalf of the Companies to which SPAC and its Representatives had access on or prior to the date of this Agreement. “Data Security Requirements” means all of the following to the extent applicable to the Companies or any of their Subsidiaries o …
    Mkango Rare Earths LtdDropbox, Inc. Class A·F-4/A - REGISTRATION STATEMENT·Q4 26·26 Oct
  • … possible, to permit the Company to confirm that the Participant has completely removed all such information from the devices. If the Participant stores any WCI Group information with any service provider (*e.g*., gmail, <strong>DropBox</strong>, iCloud), the Participant will provide the Company with any required passwords and access to inspect such account directly. Upon the Company’s request, the Participant will also consent to the service provider’s disclosur …
    Waste Connections, Inc.Dropbox, Inc. Class A·EX-10.1 - 10-Q - Quarterly report Q3·Q3 26·22 Oct
  • … and DocuSign to the peer group for fiscal year 2027. Both the fiscal year 2026 and fiscal year 2027 compensation peer groups are detailed below. Fiscal Year 2026 Peer Group Fiscal Year 2027 Peer Group Cloudflare Datadog <strong>Dropbox</strong> Dynatrace Elastic N.V. Everpure F5 Networks Guidewire Software HubSpot MongoDB NetApp Okta Pegasystems PTC Snowflake Twilio Zscaler Additions Akamai Technologies Commvault Systems DocuSign Dropbox Dynatrace Elastic N.V. E …
    Nutanix, Inc.Dropbox, Inc. Class A·ARS - Annual report to security holders·FY26·20 Oct

Key Stats

Trading

Px/Chg 1D$33.90 / -0.53%
Avg Volume4.00M
Beta0.39
Mkt Cap8.63B
FD Mkt Cap9.09B

Float

Shrs Out/Float254.51M / 138.68M
Short Float0.12%
Days to Cover6.44
Stock Repurchased$366.80M

Current Valuation

EV11.43B
EV/EBITDA13.11
EV/Sales4.52
P/B-4.29
P/S3.42
FCF Yield2.36%
ROE-5.69%
ROA3.78%
Current Ratio1.23

Estimates

P/E18.26
Est P/E0.00
Est EPS0.71
Est PEG0.00

Valuation

Metric5Yr AvgMay '23May '24May '25May '26Oct '26
PRICE-BASED RATIOS
Price / Earnings37.2613.9917.4120.8957.8976.15
Price / Sales6.793.333.163.719.8913.85
Price / Book Value-18.60-25.01-47.62-12.56-3.50-4.33
Price / Free Cash Flow20.4510.1510.4010.8427.9842.89
ENTERPRISE VALUE METRICS
Enterprise Value10,217.99,798.79,311.111,115.79,344.211,520.1
Enterprise Value / Sales9.064.213.724.3614.6918.30
Enterprise Value / EBITDA29.6519.0816.8217.8243.2851.25
Enterprise Value / EBIT38.0027.4924.2822.8653.3362.04

Financials

Full Financials
Millions USD5Yr CAGR (%)Dec '21Dec '22Dec '23Dec '24Dec '25
INCOME STATEMENT
Revenue4%2,157.92,324.92,501.62,548.22,521.0
Gross Income4.2%1,713.71,880.72,023.12,103.12,020.2
EBITDA18.1%457.1513.6553.5623.6889.9
EBIT24.4%305.7356.5383.5486.3732.4
Net Income10.9%335.8553.2453.6452.3508.4
EPS (Diluted)21.6%0.851.521.311.401.86
BALANCE SHEET
Cash & ST Inv-11.8%1,718.11,343.41,356.01,594.21,038.2
Total Assets-1.4%3,091.33,110.12,983.53,325.22,916.3
Total Liabilities8.6%3,385.23,419.53,149.34,077.64,713.5
Total Shareholder Equity57.3%-293.9-309.4-165.8-752.4-1,797.2
CASH FLOW
Net Operating Cash Flow6.9%729.8797.3783.7894.1951.8
Cap Ex-7.7%-28.9-34.9-24.6-22.5-21.0
Free Cash Flow7.3%700.9762.4759.1871.6930.8

Enterprise Value Bridge

Millions USD23 Oct '26
Price (As of 23 Oct '26)37.83
Basic Shares254.51
Market Cap9,628.3
Diluted Shares236.70
Fully Diluted Shares Outstanding236.70
Fully Diluted Market Cap8,954.4
+Consolidated Debt4,008.6
−In-the-Money Convertible Debt—
+Capital Leases521.6
+Operating Leases—
−Cash & Equivalents-1,207.4
−Short-term Investments-81.4
+Total Preferred-
−In-the-Money Convertible Preferred—
−Investments in Unconsolidated Subs—
+Non-Controlling Interest-
+Pension Liabilities—
Enterprise Value12,429.5

Segment data

Revenue

by Geography

  • United States56%
  • Non-us44%

Related companies

Microsoft Corporation

MSFT US

Palantir Technologies Inc.

PLTR US

Oracle Corp

ORCL US

CrowdStrike Holdings, Inc.

CRWD US

Sap Se

SAP US

Shopify Inc.

SHOP US

Salesforce, Inc.

CRM US

ServiceNow, Inc.

NOW US

Cloudflare, Inc.

NET US

Snowflake Inc.

SNOW US

Automatic Data Processing Inc

ADP US

Datadog, Inc.

DDOG US