Intrinsic value of Box Cl A - BOX

Previous Close

$19.19

  Intrinsic Value

premium content

  Rating & Target

premium content

  Value-price divergence*

premium content

Previous close

$19.19

 
Intrinsic value premium content
 
Up/down potential premium content
 
Rating premium content
 
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 2.4

 

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
  30.40
  27.86
  25.57
  23.52
  21.66
  20.00
  18.50
  17.15
  15.93
  14.84
  13.86
  12.97
  12.17
  11.46
  10.81
  10.23
  9.71
  9.24
  8.81
  8.43
  8.09
  7.78
  7.50
  7.25
  7.03
  6.82
  6.64
  6.48
  6.33
  6.20
Revenue, $m
  399
  395
  505
  634
  784
  953
  1,144
  1,356
  1,588
  1,841
  2,114
  2,407
  2,720
  3,051
  3,400
  3,768
  4,153
  4,556
  4,977
  5,416
  5,872
  6,347
  6,841
  7,354
  7,887
  8,442
  9,018
  9,617
  10,239
  10,887
  11,562
Variable operating expenses, $m
 
  548
  701
  880
  1,086
  1,321
  1,585
  1,878
  2,200
  2,550
  2,928
  3,333
  3,765
  4,223
  4,707
  5,216
  5,750
  6,308
  6,890
  7,497
  8,129
  8,787
  9,471
  10,181
  10,919
  11,686
  12,484
  13,313
  14,175
  15,072
  16,006
Fixed operating expenses, $m
 
  87
  89
  92
  94
  96
  99
  101
  104
  106
  109
  112
  114
  117
  120
  123
  126
  129
  133
  136
  139
  143
  146
  150
  154
  158
  162
  166
  170
  174
  178
Total operating expenses, $m
  549
  635
  790
  972
  1,180
  1,417
  1,684
  1,979
  2,304
  2,656
  3,037
  3,445
  3,879
  4,340
  4,827
  5,339
  5,876
  6,437
  7,023
  7,633
  8,268
  8,930
  9,617
  10,331
  11,073
  11,844
  12,646
  13,479
  14,345
  15,246
  16,184
Operating income, $m
  -151
  -240
  -285
  -337
  -396
  -464
  -540
  -624
  -715
  -815
  -923
  -1,037
  -1,160
  -1,290
  -1,427
  -1,571
  -1,723
  -1,881
  -2,046
  -2,218
  -2,396
  -2,583
  -2,776
  -2,977
  -3,186
  -3,402
  -3,628
  -3,862
  -4,106
  -4,359
  -4,623
EBITDA, $m
  -111
  -215
  -252
  -296
  -346
  -404
  -467
  -538
  -616
  -700
  -790
  -888
  -991
  -1,101
  -1,216
  -1,338
  -1,465
  -1,598
  -1,737
  -1,882
  -2,032
  -2,189
  -2,352
  -2,521
  -2,696
  -2,879
  -3,069
  -3,266
  -3,471
  -3,684
  -3,906
Interest expense (income), $m
  1
  2
  2
  5
  9
  14
  19
  25
  32
  39
  47
  56
  65
  75
  86
  97
  108
  120
  133
  147
  160
  175
  190
  205
  222
  238
  256
  274
  293
  313
  333
Earnings before tax, $m
  -151
  -242
  -287
  -342
  -406
  -478
  -559
  -649
  -747
  -855
  -970
  -1,093
  -1,225
  -1,365
  -1,513
  -1,668
  -1,831
  -2,001
  -2,179
  -2,364
  -2,557
  -2,757
  -2,966
  -3,182
  -3,407
  -3,641
  -3,884
  -4,136
  -4,399
  -4,672
  -4,956
Tax expense, $m
  1
  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
Net income, $m
  -152
  -242
  -287
  -342
  -406
  -478
  -559
  -649
  -747
  -855
  -970
  -1,093
  -1,225
  -1,365
  -1,513
  -1,668
  -1,831
  -2,001
  -2,179
  -2,364
  -2,557
  -2,757
  -2,966
  -3,182
  -3,407
  -3,641
  -3,884
  -4,136
  -4,399
  -4,672
  -4,956

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
  396
  507
  636
  786
  956
  1,147
  1,360
  1,593
  1,847
  2,121
  2,415
  2,728
  3,060
  3,410
  3,779
  4,166
  4,570
  4,992
  5,432
  5,890
  6,366
  6,862
  7,376
  7,911
  8,467
  9,045
  9,645
  10,270
  10,920
  11,597
Adjusted assets (=assets-cash), $m
  317
  396
  507
  636
  786
  956
  1,147
  1,360
  1,593
  1,847
  2,121
  2,415
  2,728
  3,060
  3,410
  3,779
  4,166
  4,570
  4,992
  5,432
  5,890
  6,366
  6,862
  7,376
  7,911
  8,467
  9,045
  9,645
  10,270
  10,920
  11,597
Revenue / Adjusted assets
  1.259
  0.997
  0.996
  0.997
  0.997
  0.997
  0.997
  0.997
  0.997
  0.997
  0.997
  0.997
  0.997
  0.997
  0.997
  0.997
  0.997
  0.997
  0.997
  0.997
  0.997
  0.997
  0.997
  0.997
  0.997
  0.997
  0.997
  0.997
  0.997
  0.997
  0.997
Average production assets, $m
  121
  122
  157
  197
  243
  296
  355
  420
  492
  571
  655
  746
  843
  946
  1,054
  1,168
  1,287
  1,412
  1,543
  1,679
  1,820
  1,968
  2,121
  2,280
  2,445
  2,617
  2,795
  2,981
  3,174
  3,375
  3,584
Working capital, $m
  24
  -154
  -197
  -247
  -305
  -371
  -445
  -527
  -618
  -716
  -822
  -936
  -1,058
  -1,187
  -1,323
  -1,466
  -1,616
  -1,772
  -1,936
  -2,107
  -2,284
  -2,469
  -2,661
  -2,861
  -3,068
  -3,284
  -3,508
  -3,741
  -3,983
  -4,235
  -4,498
Total debt, $m
  75
  50
  149
  266
  400
  554
  726
  917
  1,127
  1,355
  1,602
  1,866
  2,148
  2,447
  2,762
  3,094
  3,442
  3,806
  4,186
  4,582
  4,994
  5,423
  5,868
  6,332
  6,813
  7,313
  7,833
  8,374
  8,936
  9,521
  10,130
Total liabilities, $m
  419
  357
  456
  573
  707
  861
  1,033
  1,224
  1,434
  1,662
  1,909
  2,173
  2,455
  2,754
  3,069
  3,401
  3,749
  4,113
  4,493
  4,889
  5,301
  5,730
  6,175
  6,639
  7,120
  7,620
  8,140
  8,681
  9,243
  9,828
  10,437
Total equity, $m
  75
  40
  51
  64
  79
  96
  115
  136
  159
  185
  212
  241
  273
  306
  341
  378
  417
  457
  499
  543
  589
  637
  686
  738
  791
  847
  904
  965
  1,027
  1,092
  1,160
Total liabilities and equity, $m
  494
  397
  507
  637
  786
  957
  1,148
  1,360
  1,593
  1,847
  2,121
  2,414
  2,728
  3,060
  3,410
  3,779
  4,166
  4,570
  4,992
  5,432
  5,890
  6,367
  6,861
  7,377
  7,911
  8,467
  9,044
  9,646
  10,270
  10,920
  11,597
Debt-to-equity ratio
  1.000
  1.250
  2.940
  4.180
  5.090
  5.790
  6.320
  6.740
  7.070
  7.340
  7.550
  7.730
  7.870
  8.000
  8.100
  8.190
  8.260
  8.330
  8.390
  8.430
  8.480
  8.520
  8.550
  8.580
  8.610
  8.640
  8.660
  8.680
  8.700
  8.720
  8.740
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
  -242
  -287
  -342
  -406
  -478
  -559
  -649
  -747
  -855
  -970
  -1,093
  -1,225
  -1,365
  -1,513
  -1,668
  -1,831
  -2,001
  -2,179
  -2,364
  -2,557
  -2,757
  -2,966
  -3,182
  -3,407
  -3,641
  -3,884
  -4,136
  -4,399
  -4,672
  -4,956
Depreciation, amort., depletion, $m
  40
  26
  33
  41
  50
  61
  72
  85
  100
  116
  132
  149
  169
  189
  211
  234
  257
  282
  309
  336
  364
  394
  424
  456
  489
  523
  559
  596
  635
  675
  717
Funds from operations, $m
  13
  -216
  -254
  -301
  -356
  -418
  -487
  -563
  -648
  -739
  -838
  -944
  -1,056
  -1,176
  -1,302
  -1,434
  -1,573
  -1,719
  -1,870
  -2,028
  -2,193
  -2,364
  -2,542
  -2,726
  -2,918
  -3,117
  -3,325
  -3,540
  -3,764
  -3,997
  -4,239
Change in working capital, $m
  14
  -36
  -43
  -50
  -58
  -66
  -74
  -82
  -90
  -98
  -106
  -114
  -121
  -129
  -136
  -143
  -150
  -157
  -164
  -171
  -178
  -185
  -192
  -200
  -207
  -216
  -224
  -233
  -242
  -252
  -262
Cash from operations, $m
  -1
  -150
  -211
  -251
  -298
  -351
  -413
  -481
  -557
  -641
  -732
  -830
  -935
  -1,047
  -1,166
  -1,291
  -1,423
  -1,562
  -1,707
  -1,858
  -2,015
  -2,179
  -2,349
  -2,527
  -2,711
  -2,902
  -3,101
  -3,307
  -3,521
  -3,745
  -3,976
Maintenance CAPEX, $m
  0
  -19
  -24
  -31
  -39
  -49
  -59
  -71
  -84
  -98
  -114
  -131
  -149
  -169
  -189
  -211
  -234
  -257
  -282
  -309
  -336
  -364
  -394
  -424
  -456
  -489
  -523
  -559
  -596
  -635
  -675
New CAPEX, $m
  -15
  -28
  -34
  -40
  -46
  -53
  -59
  -66
  -72
  -78
  -85
  -91
  -97
  -103
  -108
  -114
  -119
  -125
  -130
  -136
  -142
  -147
  -153
  -159
  -165
  -172
  -179
  -186
  -193
  -201
  -209
Cash from investing activities, $m
  -8
  -47
  -58
  -71
  -85
  -102
  -118
  -137
  -156
  -176
  -199
  -222
  -246
  -272
  -297
  -325
  -353
  -382
  -412
  -445
  -478
  -511
  -547
  -583
  -621
  -661
  -702
  -745
  -789
  -836
  -884
Free cash flow, $m
  -9
  -198
  -270
  -322
  -383
  -453
  -531
  -618
  -713
  -818
  -930
  -1,052
  -1,181
  -1,318
  -1,463
  -1,616
  -1,777
  -1,944
  -2,120
  -2,302
  -2,492
  -2,690
  -2,896
  -3,110
  -3,332
  -3,563
  -3,802
  -4,052
  -4,311
  -4,580
  -4,861
Issuance/(repayment) of debt, $m
  -9
  3
  99
  117
  135
  153
  172
  191
  210
  228
  247
  264
  282
  299
  315
  332
  348
  364
  380
  396
  412
  429
  446
  463
  481
  500
  520
  541
  562
  585
  609
Issuance/(repurchase) of shares, $m
  27
  97
  181
  219
  264
  316
  378
  448
  527
  615
  711
  817
  930
  1,053
  1,183
  1,321
  1,467
  1,621
  1,782
  1,950
  2,126
  2,309
  2,500
  2,698
  2,904
  3,118
  3,340
  3,571
  3,811
  4,060
  4,319
Cash from financing (excl. dividends), $m  
  0
  100
  280
  336
  399
  469
  550
  639
  737
  843
  958
  1,081
  1,212
  1,352
  1,498
  1,653
  1,815
  1,985
  2,162
  2,346
  2,538
  2,738
  2,946
  3,161
  3,385
  3,618
  3,860
  4,112
  4,373
  4,645
  4,928
Total cash flow (excl. dividends), $m
  -8
  -195
  -170
  -206
  -249
  -299
  -359
  -427
  -503
  -589
  -684
  -787
  -899
  -1,019
  -1,148
  -1,284
  -1,429
  -1,580
  -1,740
  -1,906
  -2,080
  -2,262
  -2,450
  -2,647
  -2,851
  -3,062
  -3,283
  -3,511
  -3,749
  -3,995
  -4,252
Retained Cash Flow (-), $m
  63
  -90
  -11
  -13
  -15
  -17
  -19
  -21
  -23
  -25
  -27
  -29
  -31
  -33
  -35
  -37
  -39
  -40
  -42
  -44
  -46
  -48
  -50
  -51
  -53
  -56
  -58
  -60
  -62
  -65
  -68
Prev. year cash balance distribution, $m
 
  188
  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
  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
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
  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
Current shareholders' claim on cash, %
  100
  50.0
  34.3
  24.0
  16.9
  12.1
  8.7
  6.2
  4.5
  3.2
  2.3
  1.7
  1.2
  0.9
  0.6
  0.5
  0.3
  0.2
  0.2
  0.1
  0.1
  0.1
  0.0
  0.0
  0.0
  0.0
  0.0
  0.0
  0.0
  0.0
  0.0

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 -16.5
Price to Sales 6.3
Price to Book 33.4
Price to Tangible Book
Price to Cash Flow -2506.4
Price to Free Cash Flow -156.7
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 $303 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 30.4% 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 138.9%.

Fixed operating expenses is just that - expenses that are not dependant on the volume of production. They are set to $85 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 31%.

Life of production assets of 2.7 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 -38.9%. 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 - $138 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 127.054 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 $2.4 billion.


Premium access subscription - $499/yr

please register and log in before paying
RELATED COMPANIES Price Int.Val. Rating
MSFT Microsoft 71.21 prem.  prem.
GOOGL Alphabet Cl A 986.09 prem.  prem.
IBM International 154.11 prem.  prem.
CTXS Citrix Systems 81.41 prem.  prem.
ADBE Adobe Systems 145.41 prem.  prem.
CARB Carbonite 24.30 prem.  prem.
DVMT Dell Technolog 63.62 prem.  prem.

COMPANY NEWS

▶ Data Deposit Box Announces Director Resignation   [Jun-23-17 05:30PM  Newsfile]
▶ ETFs with exposure to Box, Inc. : June 13, 2017   [Jun-13-17 12:18PM  Capital Cube]
▶ 3 Stocks That Look Just Like Oracle in 1986   [Jun-11-17 09:47AM  Motley Fool]
▶ Company News for June 02, 2017   [Jun-02-17 11:27AM  Zacks]
▶ Story Stocks from Briefing.com   [09:46AM  Briefing.com]
▶ Earnings Calendar, Analyst Estimates And Stocks To Watch   [07:48PM  Investor's Business Daily]
▶ Box beats on top line   [04:21PM  CNBC Videos]
▶ Box reports 1Q loss   [04:16PM  Associated Press]
▶ Box, Inc. Value Analysis (NYSE:BOX) : May 22, 2017   [May-22-17 02:28PM  Capital Cube]
▶ [$$] US tech IPOs: system of a down   [Apr-28-17 01:21PM  Financial Times]
▶ ETFs with exposure to Box, Inc. : April 27, 2017   [Apr-27-17 03:48PM  Capital Cube]
▶ Box Introduces New Pricing Plan for Developers   [Apr-25-17 01:09PM  TheStreet.com]
▶ ETFs with exposure to Box, Inc. : April 17, 2017   [Apr-17-17 12:48PM  Capital Cube]
▶ [$$] 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]
Stock chart of BOX Financial statements of BOX Annual reports 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.