Discounted Cash Flow
BOX Inc.
—
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Endpoint CAGR (better for long term trend)
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Projected growth rate
—
—
%
%
Historical inputs (10 fiscal years)
| YEAR | Sales | Net Income | Free Cash Flow | Net Margin | EPS (diluted) |
|---|---|---|---|---|---|
| 2017 | $398.6m | $-151.8m | $-16.2m | -38.1% | — |
| 2018 | $506.1m (27.0%) | $-155.0m (-2.1%) | $50.0m (409.1%) | -30.6% (19.6%) | — |
| 2019 | $608.4m (20.2%) | $-134.6m (13.1%) | $40.5m (-19.0%) | -22.1% (27.7%) | — |
| 2020 | $696.3m (14.4%) | $-144.3m (-7.2%) | $39.3m (-3.1%) | -20.7% (6.3%) | — |
| 2021 | $770.8m (10.7%) | $-43.4m (69.9%) | $187.8m (378.3%) | -5.6% (72.8%) | $-0.28 |
| 2022 | $874.3m (13.4%) | $-41.5m (4.5%) | $230.1m (22.5%) | -4.7% (15.9%) | $-0.35 (-25.0%) |
| 2023 | $990.9m (13.3%) | $26.8m (164.6%) | $26.8m (-88.4%) | 2.7% (157.0%) | $0.06 (117.1%) |
| 2024 | $1.0b (4.7%) | $129.0m (381.8%) | $314.0m (1072.5%) | 12.4% (360.0%) | $0.69 (1050.0%) |
| 2025 | $1.1b (5.0%) | $244.6m (89.6%) | $329.7m (5.0%) | 22.4% (80.5%) | $1.40 (102.9%) |
| 2026 | $1.2b (8.0%) | $115.4m (-52.8%) | $350.4m (6.3%) | 9.8% (-56.3%) | $0.60 (-57.1%) |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
Projected cash flows
| Year | Projected cash flow | Discount Factor | Present Value |
|---|
PV of projected FCF: —
Terminal FCF: —
Terminal value: —
PV of terminal value: —
Enterprise value (DCF): —
Current price: —
—Alternative DCF Models
| Model | Fair Value | Upside | PV(FCFs) | PV(Terminal) | Total Years |
|---|---|---|---|---|---|
| Standard (10yr→TV) | — | — | — | — | 10 + TV |
| Alt A (Gradual Decline) | — | — | — | — | — |
| Alt B (30yr Hard Stop) | — | — | — | N/A | — |
This is a simplified DCF model for illustration. It uses reported free cash flow, a single growth assumption, fixed WACC, and a Gordon Growth terminal value. It is not investment advice.