Intrinsic value of Box Cl A - BOX

Previous Close

$17.24

  Intrinsic Value

premium content

  Rating & Target

premium content

  Value-price divergence*

premium content

Previous close

$17.24

 
Intrinsic value

$33.35

 
Up/down potential

+93%

 
Rating

str. buy

 
Value-price divergence* premium content

Premium access subscription - $499/yr

please register and log in before paying

*Intrinsic value change (in %) minus stock price change (in %) in the past 12 months.

We calculate the intrinsic value of BOX stock by summing up the current values of future distributable cash flows generated by the company and dividing the sum by the number of outstanding shares. As such, the intrinsic value calculation depends entirely on projections. The more accurate your projections of the company's performance are - the more reliable is the intrinsic value calculation result. Please make sure to check the stock valuation input data below and adjust it if necessary. The quality of the output (intrinsic valuation result) is only as good as the quality of the input. See also DISCLAIMERS.

STOCK VALUATION INPUT DATA

Revenue (in 2017), $M
Initial revenue growth rate, %
Terminal revenue growth rate, %
Revenue decline factor
Initial discount rate, %
Discount rate multiplier
Variable cost ratio, %
Fixed operating expenses, $M
Interest rate on debt, %
Effective corporate tax rate, %
Production assets / Revenue, %
Life of production assets, yrs
Working capital / Revenue, %
Revenue / Adjusted assets
Adjusted equity ratio
Cash flow adjustment, % of Revenue
Book value of equity, $M
Shares outstanding, mln
Market capitalization, $bln 2.3

 

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year
2017(a)
   2018
   2019
   2020
   2021
   2022
   2023
   2024
   2025
   2026
   2027
   2028
   2029
   2030
   2031
   2032
   2033
   2034
   2035
   2036
   2037
   2038
   2039
   2040
   2041
   2042
   2043
   2044
   2045
   2046
   2047

INCOME STATEMENT

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Revenue growth rate, %
  31.68
  29.40
  26.96
  24.76
  22.79
  21.01
  19.41
  17.97
  16.67
  15.50
  14.45
  13.51
  12.66
  11.89
  11.20
  10.58
  10.02
  9.52
  9.07
  8.66
  8.30
  7.97
  7.67
  7.40
  7.16
  6.95
  6.75
  6.58
  6.42
  6.28
  6.15
Revenue, $m
  399
  516
  656
  818
  1,004
  1,215
  1,451
  1,712
  1,997
  2,307
  2,640
  2,997
  3,376
  3,777
  4,201
  4,645
  5,111
  5,597
  6,105
  6,634
  7,184
  7,756
  8,351
  8,969
  9,612
  10,280
  10,974
  11,695
  12,446
  13,227
  14,041
Variable operating expenses, $m
 
  242
  306
  382
  469
  567
  676
  798
  930
  1,074
  1,229
  1,393
  1,570
  1,756
  1,953
  2,160
  2,376
  2,603
  2,839
  3,085
  3,341
  3,607
  3,883
  4,171
  4,469
  4,780
  5,103
  5,438
  5,787
  6,151
  6,529
Fixed operating expenses, $m
 
  380
  390
  400
  410
  420
  430
  441
  452
  463
  475
  487
  499
  511
  524
  537
  551
  565
  579
  593
  608
  623
  639
  655
  671
  688
  705
  723
  741
  759
  778
Total operating expenses, $m
  549
  622
  696
  782
  879
  987
  1,106
  1,239
  1,382
  1,537
  1,704
  1,880
  2,069
  2,267
  2,477
  2,697
  2,927
  3,168
  3,418
  3,678
  3,949
  4,230
  4,522
  4,826
  5,140
  5,468
  5,808
  6,161
  6,528
  6,910
  7,307
Operating income, $m
  -151
  -106
  -41
  36
  126
  229
  344
  473
  615
  769
  936
  1,116
  1,307
  1,510
  1,723
  1,948
  2,183
  2,430
  2,688
  2,956
  3,236
  3,527
  3,829
  4,144
  4,471
  4,812
  5,166
  5,534
  5,918
  6,318
  6,734
EBITDA, $m
  -111
  -73
  1
  88
  189
  304
  434
  579
  737
  911
  1,098
  1,298
  1,512
  1,738
  1,978
  2,229
  2,493
  2,769
  3,057
  3,358
  3,671
  3,997
  4,335
  4,688
  5,054
  5,435
  5,831
  6,243
  6,672
  7,119
  7,585
Interest expense (income), $m
  1
  2
  1
  4
  8
  13
  18
  24
  31
  38
  46
  54
  63
  72
  82
  93
  104
  116
  128
  141
  154
  168
  182
  197
  212
  228
  245
  263
  281
  299
  319
Earnings before tax, $m
  -151
  -108
  -42
  32
  118
  216
  326
  449
  584
  731
  890
  1,062
  1,244
  1,437
  1,641
  1,855
  2,079
  2,314
  2,560
  2,815
  3,082
  3,359
  3,647
  3,947
  4,259
  4,583
  4,921
  5,272
  5,637
  6,018
  6,415
Tax expense, $m
  1
  0
  0
  9
  32
  58
  88
  121
  158
  197
  240
  287
  336
  388
  443
  501
  561
  625
  691
  760
  832
  907
  985
  1,066
  1,150
  1,238
  1,329
  1,423
  1,522
  1,625
  1,732
Net income, $m
  -152
  -108
  -42
  23
  86
  157
  238
  328
  426
  534
  650
  776
  908
  1,049
  1,198
  1,354
  1,518
  1,689
  1,868
  2,055
  2,250
  2,452
  2,663
  2,881
  3,109
  3,346
  3,592
  3,849
  4,115
  4,393
  4,683

BALANCE SHEET

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cash and short-term investments, $m
  177
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Total assets, $m
  494
  410
  521
  650
  798
  965
  1,153
  1,360
  1,586
  1,832
  2,097
  2,380
  2,681
  3,000
  3,336
  3,689
  4,059
  4,446
  4,849
  5,269
  5,706
  6,161
  6,633
  7,124
  7,635
  8,165
  8,716
  9,289
  9,886
  10,506
  11,152
Adjusted assets (=assets-cash), $m
  317
  410
  521
  650
  798
  965
  1,153
  1,360
  1,586
  1,832
  2,097
  2,380
  2,681
  3,000
  3,336
  3,689
  4,059
  4,446
  4,849
  5,269
  5,706
  6,161
  6,633
  7,124
  7,635
  8,165
  8,716
  9,289
  9,886
  10,506
  11,152
Revenue / Adjusted assets
  1.259
  1.259
  1.259
  1.258
  1.258
  1.259
  1.258
  1.259
  1.259
  1.259
  1.259
  1.259
  1.259
  1.259
  1.259
  1.259
  1.259
  1.259
  1.259
  1.259
  1.259
  1.259
  1.259
  1.259
  1.259
  1.259
  1.259
  1.259
  1.259
  1.259
  1.259
Average production assets, $m
  121
  156
  199
  248
  304
  368
  440
  519
  605
  699
  800
  908
  1,023
  1,145
  1,273
  1,407
  1,549
  1,696
  1,850
  2,010
  2,177
  2,350
  2,530
  2,718
  2,912
  3,115
  3,325
  3,544
  3,771
  4,008
  4,254
Working capital, $m
  24
  -180
  -228
  -285
  -349
  -423
  -505
  -596
  -695
  -803
  -919
  -1,043
  -1,175
  -1,315
  -1,462
  -1,616
  -1,779
  -1,948
  -2,124
  -2,309
  -2,500
  -2,699
  -2,906
  -3,121
  -3,345
  -3,577
  -3,819
  -4,070
  -4,331
  -4,603
  -4,886
Total debt, $m
  75
  25
  125
  241
  374
  525
  693
  880
  1,084
  1,305
  1,543
  1,798
  2,069
  2,356
  2,659
  2,977
  3,309
  3,657
  4,020
  4,398
  4,792
  5,201
  5,626
  6,068
  6,527
  7,004
  7,501
  8,016
  8,553
  9,112
  9,693
Total liabilities, $m
  419
  369
  469
  585
  718
  869
  1,037
  1,224
  1,428
  1,649
  1,887
  2,142
  2,413
  2,700
  3,003
  3,321
  3,653
  4,001
  4,364
  4,742
  5,136
  5,545
  5,970
  6,412
  6,871
  7,348
  7,845
  8,360
  8,897
  9,456
  10,037
Total equity, $m
  75
  41
  52
  65
  80
  97
  115
  136
  159
  183
  210
  238
  268
  300
  334
  369
  406
  445
  485
  527
  571
  616
  663
  712
  763
  816
  872
  929
  989
  1,051
  1,115
Total liabilities and equity, $m
  494
  410
  521
  650
  798
  966
  1,152
  1,360
  1,587
  1,832
  2,097
  2,380
  2,681
  3,000
  3,337
  3,690
  4,059
  4,446
  4,849
  5,269
  5,707
  6,161
  6,633
  7,124
  7,634
  8,164
  8,717
  9,289
  9,886
  10,507
  11,152
Debt-to-equity ratio
  1.000
  0.610
  2.390
  3.700
  4.690
  5.440
  6.020
  6.470
  6.830
  7.120
  7.360
  7.550
  7.720
  7.850
  7.970
  8.070
  8.150
  8.230
  8.290
  8.350
  8.400
  8.440
  8.480
  8.520
  8.550
  8.580
  8.610
  8.630
  8.650
  8.670
  8.690
Adjusted equity ratio
  -0.322
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100

CASH FLOW

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net income, $m
  -152
  -108
  -42
  23
  86
  157
  238
  328
  426
  534
  650
  776
  908
  1,049
  1,198
  1,354
  1,518
  1,689
  1,868
  2,055
  2,250
  2,452
  2,663
  2,881
  3,109
  3,346
  3,592
  3,849
  4,115
  4,393
  4,683
Depreciation, amort., depletion, $m
  40
  33
  41
  51
  62
  75
  90
  105
  123
  141
  162
  182
  205
  229
  255
  281
  310
  339
  370
  402
  435
  470
  506
  544
  582
  623
  665
  709
  754
  802
  851
Funds from operations, $m
  13
  -75
  0
  75
  148
  233
  328
  433
  549
  675
  811
  957
  1,113
  1,278
  1,452
  1,635
  1,828
  2,029
  2,238
  2,457
  2,685
  2,922
  3,169
  3,425
  3,692
  3,969
  4,257
  4,557
  4,870
  5,195
  5,534
Change in working capital, $m
  14
  -41
  -48
  -56
  -65
  -73
  -82
  -91
  -99
  -108
  -116
  -124
  -132
  -140
  -147
  -155
  -162
  -169
  -177
  -184
  -192
  -199
  -207
  -215
  -224
  -232
  -242
  -251
  -261
  -272
  -283
Cash from operations, $m
  -1
  -37
  48
  131
  213
  306
  410
  524
  648
  783
  928
  1,081
  1,245
  1,418
  1,599
  1,790
  1,990
  2,198
  2,415
  2,641
  2,876
  3,121
  3,376
  3,640
  3,915
  4,201
  4,499
  4,808
  5,131
  5,467
  5,817
Maintenance CAPEX, $m
  0
  -24
  -31
  -40
  -50
  -61
  -74
  -88
  -104
  -121
  -140
  -160
  -182
  -205
  -229
  -255
  -281
  -310
  -339
  -370
  -402
  -435
  -470
  -506
  -544
  -582
  -623
  -665
  -709
  -754
  -802
New CAPEX, $m
  -15
  -35
  -42
  -49
  -56
  -64
  -71
  -79
  -86
  -94
  -101
  -108
  -115
  -122
  -128
  -135
  -141
  -147
  -154
  -160
  -167
  -173
  -180
  -187
  -195
  -202
  -210
  -219
  -227
  -237
  -246
Cash from investing activities, $m
  -8
  -59
  -73
  -89
  -106
  -125
  -145
  -167
  -190
  -215
  -241
  -268
  -297
  -327
  -357
  -390
  -422
  -457
  -493
  -530
  -569
  -608
  -650
  -693
  -739
  -784
  -833
  -884
  -936
  -991
  -1,048
Free cash flow, $m
  -9
  -97
  -25
  42
  107
  181
  265
  357
  458
  568
  687
  813
  948
  1,091
  1,242
  1,401
  1,567
  1,741
  1,922
  2,111
  2,308
  2,512
  2,725
  2,947
  3,177
  3,416
  3,666
  3,925
  4,195
  4,476
  4,769
Issuance/(repayment) of debt, $m
  -9
  -36
  100
  116
  133
  151
  169
  186
  204
  221
  238
  255
  271
  287
  302
  318
  333
  348
  363
  378
  393
  409
  425
  442
  459
  477
  496
  516
  537
  558
  581
Issuance/(repurchase) of shares, $m
  27
  99
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Cash from financing (excl. dividends), $m  
  0
  63
  100
  116
  133
  151
  169
  186
  204
  221
  238
  255
  271
  287
  302
  318
  333
  348
  363
  378
  393
  409
  425
  442
  459
  477
  496
  516
  537
  558
  581
Total cash flow (excl. dividends), $m
  -8
  -133
  74
  158
  240
  332
  433
  543
  662
  789
  925
  1,068
  1,220
  1,378
  1,545
  1,719
  1,900
  2,089
  2,285
  2,489
  2,701
  2,922
  3,151
  3,389
  3,636
  3,894
  4,162
  4,441
  4,731
  5,034
  5,350
Retained Cash Flow (-), $m
  63
  -129
  -11
  -13
  -15
  -17
  -19
  -21
  -23
  -25
  -26
  -28
  -30
  -32
  -34
  -35
  -37
  -39
  -40
  -42
  -44
  -45
  -47
  -49
  -51
  -53
  -55
  -57
  -60
  -62
  -65
Prev. year cash balance distribution, $m
 
  163
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Cash flow adjustment, $m
 
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Cash available for distribution, $m
 
  0
  63
  145
  226
  315
  414
  522
  639
  765
  899
  1,040
  1,189
  1,347
  1,511
  1,683
  1,863
  2,050
  2,245
  2,447
  2,657
  2,876
  3,103
  3,340
  3,585
  3,841
  4,107
  4,383
  4,672
  4,972
  5,286
Discount rate, %
 
  4.30
  4.52
  4.74
  4.98
  5.23
  5.49
  5.76
  6.05
  6.35
  6.67
  7.00
  7.35
  7.72
  8.11
  8.51
  8.94
  9.39
  9.86
  10.35
  10.87
  11.41
  11.98
  12.58
  13.21
  13.87
  14.56
  15.29
  16.05
  16.86
  17.70
PV of cash for distribution, $m
 
  0
  58
  126
  186
  244
  301
  353
  400
  439
  471
  494
  508
  512
  507
  494
  473
  446
  413
  377
  338
  297
  257
  219
  183
  149
  120
  94
  72
  54
  40
Current shareholders' claim on cash, %
  100
  50.0
  50.0
  50.0
  50.0
  50.0
  50.0
  50.0
  50.0
  50.0
  50.0
  50.0
  50.0
  50.0
  50.0
  50.0
  50.0
  50.0
  50.0
  50.0
  50.0
  50.0
  50.0
  50.0
  50.0
  50.0
  50.0
  50.0
  50.0
  50.0
  50.0

Box, Inc. provides cloud-based mobile optimized enterprise content collaboration platform that enables organizations of various sizes to manage their enterprise content from anywhere. The company’s platform enables users to collaborate on content internally and with external parties, automate content-driven business processes, develop custom applications, and implement data protection, security, and compliance features. Box, Inc. offers its solution in 22 languages. It serves healthcare and life sciences, financial services, legal services, media and entertainment, retail, education, energy, and government industries. The company was formerly known as Box.net, Inc. and changed its name to Box, Inc. in November 2011. Box, Inc. was founded in 2005 and is headquartered in Redwood City, California.

FINANCIAL RATIOS  of  Box Cl A (BOX)

Valuation Ratios
P/E Ratio -14.8
Price to Sales 5.6
Price to Book 30
Price to Tangible Book
Price to Cash Flow -2251.7
Price to Free Cash Flow -140.7
Growth Rates
Sales Growth Rate 31.7%
Sales - 3 Yr. Growth Rate %
EPS Growth Rate %
EPS - 3 Yr. Growth Rate %
Capital Spending Gr. Rate -79.5%
Cap. Spend. - 3 Yr. Gr. Rate -9%
Financial Strength
Quick Ratio 13
Current Ratio 0.1
LT Debt to Equity 81.3%
Total Debt to Equity 100%
Interest Coverage -150
Management Effectiveness
Return On Assets -30.5%
Ret/ On Assets - 3 Yr. Avg. -39.1%
Return On Total Capital -89.4%
Ret/ On T. Cap. - 3 Yr. Avg. -84.5%
Return On Equity -142.7%
Return On Equity - 3 Yr. Avg. -115%
Asset Turnover 0.8
Profitability Ratios
Gross Margin 71.7%
Gross Margin - 3 Yr. Avg. 73.7%
EBITDA Margin -27.6%
EBITDA Margin - 3 Yr. Avg. -48.4%
Operating Margin -37.6%
Oper. Margin - 3 Yr. Avg. -60.4%
Pre-Tax Margin -37.8%
Pre-Tax Margin - 3 Yr. Avg. -60.9%
Net Profit Margin -38.1%
Net Profit Margin - 3 Yr. Avg. -61%
Effective Tax Rate -0.7%
Eff/ Tax Rate - 3 Yr. Avg. -0.2%
Payout Ratio 0%

BOX stock valuation input parameters

Revenue. Company's revenue (or sales) is always the starting point of any cash flow forecast. In the BOX stock intrinsic value calculation we used $399 million for the last fiscal year's total revenue generated by Box Cl A. The default revenue input number comes from 2017 income statement of Box Cl A. You may change it if you feel that it should be adjusted for some unusual circumstances that are not expected to be repeated in the future or if you already know (from interim financial statements, for example) that this year's revenue is going to be quite different.

Revenue growth rate. Forecasted future revenue growth rate is the most important input parameter for the intrinsic value calculation. Unlike other input parameters that are reasonably expected to be in line with their historic averages or their historic trends, the revenue growth rate by and large is a wild card: nobody really knows what the company's revenue will be in the future. Of course, the level of unpredictability is different for different industries (utility companies being the most predictable and, thus, less risky).
    We use three input parameters to forecast the revenue growth rate in our BOX stock valuation model: a) initial revenue growth rate of 29.4% whose default value is the revenue growth rate in the most recent quarter compared to the quarterly revenue a year ago; b) terminal revenue growth rate of 5% whose default value is chosen to be close to the average nominal (i.e. not adjusted for inflation) GDP growth rate; and c) revenue decline factor of 0.9, which stipulates that revenue growth rate in each forecasted year will be equal to the difference of the revenue growth rate in the preceding year and the terminal revenue growth rate multiplied by this revenue decline factor (with the passage of time the revenue growth rate will be approaching the terminal revenue growth rate, but not quite reaching it - though the difference could be infinitesimally small).
    At the revenue decline factor of 1, the future revenue growth rate is forecasted to be constant and equal to the initial revenue growth rate. The smaller the revenue decline factor, the faster the revenue growth rate will approach the terminal revenue growth.

Discount rate. The discount rate is used for determining the present value of future cash flows: future cash flows are "discounted" as at normal conditions (that translate into positive expected return on investment) one dollar today is worth more than the same dollar in the future. Unlike all other valuation models, we use variable discount rate, i.e. it increases for each consecutive year. This is done to account for higher risk of cash flows coming in further in the future.
    The initial discount rate of 4.3%, whose default value for BOX is calculated based on our internal credit rating of Box Cl A, is applied to the cash flow expected to be received a year from now (well, actually, to be precise, in the financial year following the base year - the last year for which we have financial statements). For each consecutive year the discount rate is multiplied by the discount rate multiplier of 1.05, e.i. each year it increases by 5%. Feel free to change this number to correspond to your level of risk assessment of Box Cl A.
    By the way, it is easy to set the discount rate to be constant (this would make comparison with other valuation models easier): just set the discount rate multiplier equal to 1 and chose the magnitude of the initial discount rate to your liking.

Variable cost ratio is the ratio of variable costs (i.e. costs that fluctuate with fluctuation of the volume of production) to the revenue expressed as a percentage. In the calculation of intrinsic value of BOX stock the variable cost ratio is equal to 46.9%.

Fixed operating expenses is just that - expenses that are not dependant on the volume of production. They are set to $371 million in the base year in the intrinsic value calculation for BOX stock. These expenses increase with the level of inflation in subsequent years.

Interest rate on debt is the average all-in rate of interest paid by the company on its debt. It is set at 3.5% for Box Cl A.

Corporate tax rate of 27% is the nominal tax rate for Box Cl A. In reality, companies find ways to pay much less taxes than that or not to pay them at all.

Cash flow adjustment could be used for any adjustment the investor deems necessary. Most commonly we use this field to account for stock options-related effects in excess of what is reported on the company's income statement. The cash flow adjustment is expressed as a percentage of the revenue, and in the current valuation of the BOX stock is equal to 0%.

Production assets are the company's assets used for manufacturing products or provision of services. In the valuation model input table they are expressed as a percentage of revenue and for BOX are equal to 30.3%.

Life of production assets of 3.4 years is the average useful life of capital assets used in Box Cl A operations. It is used to calculate yearly capital expenditures needed to keep these assets in good order - we call it the maintenance CAPEX.

Working capital is the difference between the company's current assets and liabilities. In the model we use the ratio of working capital to revenue, which for BOX is equal to -34.8%. A negative number means that the company is apt at using financial resources of its suppliers and customers; a large positive number, on the other hand, means that it either provides in-kind financing to others or is not good at managing its inventories.

Book value of equity - $75 million for Box Cl A - is used in calculation of the "floor" for intrinsic valuation based on the discounted cash flow (DCF) method. Even if the prospects are very bad for a company, its assets could always be sold now for their current fair market value.

Shares outstanding of 130.595 million for Box Cl A is needed to calculate the intrinsic value of one share.

Market capitalization is used here only for reference purposes and as a quick check that the share price and the number of shares outstanding numbers are correct - something especially to be cognizant about at stock splits. So, the market capitalization of Box Cl A at the current share price and the inputted number of shares is $2.3 billion.


Premium access subscription - $499/yr

please register and log in before paying
RELATED COMPANIES Price Int.Val. Rating
MSFT Microsoft 68.46 31.05  str.sell
IBM International 160.29 171.52  hold
CTXS Citrix Systems 80.94 43.94  sell
ADBE Adobe Systems 133.74 243.49  str.buy
CARB Carbonite 21.60 436.64  str.buy
DVMT Dell Technolog 67.11 761.93  str.buy

COMPANY NEWS

▶ [$$] US tech IPOs: system of a down   [Apr-28-17 01:21PM  Financial Times]
▶ ETFs with exposure to Box, Inc. : April 27, 2017   [Apr-27-17 03:48PM  Capital Cube]
▶ Box Introduces New Pricing Plan for Developers   [Apr-25-17 01:09PM  TheStreet.com]
▶ ETFs with exposure to Box, Inc. : April 17, 2017   [Apr-17-17 12:48PM  Capital Cube]
▶ [$$] Big Data, Big Hopes   [Apr-15-17 01:04AM  Barrons.com]
▶ ETFs with exposure to Box, Inc. : April 5, 2017   [Apr-05-17 04:25PM  Capital Cube]
▶ Will This Overlooked Cloud Stock Grow 60% by 2018?   [Apr-01-17 10:39AM  Motley Fool]
▶ Beware Collaboration-Tool Overload   [Mar-13-17 12:50AM  The Wall Street Journal]
▶ Beware Collaboration-Tool Overload   [Mar-12-17 11:12PM  at The Wall Street Journal]
▶ Box reports 4Q loss   [05:24PM  AP]
▶ [$$] Box Narrows Loss, Gives Tepid Guidance   [04:54PM  at The Wall Street Journal]
▶ Tech Chiefs Respond to AWS Outage   [Feb-28-17 07:37PM  at The Wall Street Journal]
▶ Box to Present at the Morgan Stanley Conference   [Feb-23-17 08:00AM  Business Wire]
▶ 5 Stocks With Promising, Amazon-like Growth Potential   [Feb-19-17 07:54AM  at Motley Fool]
▶ Dropbox Hits $1 Billion Revenue Run Rate   [Jan-30-17 01:35PM  at Forbes]
▶ 3 Stocks That Are Up 20% in January   [Jan-22-17 05:54PM  at Motley Fool]
▶ *** DATA NOT AVAILABLE ***   [09:34AM  at noodls]
▶ Tech Vendors Turn to Gifts, Gags and Gimmicks to Reach CIOs   [Dec-30-16 11:51AM  at The Wall Street Journal]
▶ Box reports 3Q loss   [04:16PM  AP]
Stock chart of BOX Financial statements of BOX
Valuation of Stocks

The paper VALUATION OF STOCKS: The Quest for Intrinsic Value provides a detailed description of our valuation model and discloses the calculation algorithm.

FREE DOWNLOAD
Follow us on:   twitter   twitter   twitter   twitter

VALUATION THEORY       ASSET ALLOCATION

About X-FIN       Site news       Privacy policy       Terms of use       FAQ

Copyright © X-FIN.com 2005-2017. All rigths reserved.