Intrinsic value of Box Cl A - BOX

Previous Close

$20.55

  Intrinsic Value

$31.18

stock screener

  Rating & Target

str. buy

+52%

  Value-price divergence*

+4496%

Previous close

$20.55

 
Intrinsic value

$31.18

 
Up/down potential

+52%

 
Rating

str. buy

 
Value-price divergence*

+4496%

*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 2.7

 

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
  30.00
  27.50
  25.25
  23.23
  21.40
  19.76
  18.29
  16.96
  15.76
  14.69
  13.72
  12.85
  12.06
  11.35
  10.72
  10.15
  9.63
  9.17
  8.75
  8.38
  8.04
  7.74
  7.46
  7.22
  6.99
  6.79
  6.62
  6.45
  6.31
  6.18
Revenue, $m
  399
  519
  661
  828
  1,021
  1,239
  1,484
  1,755
  2,053
  2,377
  2,726
  3,100
  3,498
  3,920
  4,365
  4,833
  5,323
  5,836
  6,371
  6,928
  7,509
  8,112
  8,740
  9,392
  10,070
  10,774
  11,506
  12,267
  13,059
  13,883
  14,741
Variable operating expenses, $m
 
  243
  309
  387
  476
  578
  692
  818
  956
  1,107
  1,269
  1,441
  1,626
  1,823
  2,030
  2,247
  2,475
  2,714
  2,962
  3,222
  3,492
  3,772
  4,064
  4,367
  4,682
  5,010
  5,350
  5,704
  6,072
  6,455
  6,854
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
  623
  699
  787
  886
  998
  1,122
  1,259
  1,408
  1,570
  1,744
  1,928
  2,125
  2,334
  2,554
  2,784
  3,026
  3,279
  3,541
  3,815
  4,100
  4,395
  4,703
  5,022
  5,353
  5,698
  6,055
  6,427
  6,813
  7,214
  7,632
Operating income, $m
  -151
  -104
  -38
  42
  135
  242
  362
  497
  645
  807
  982
  1,172
  1,372
  1,586
  1,811
  2,048
  2,297
  2,558
  2,830
  3,114
  3,409
  3,717
  4,037
  4,370
  4,716
  5,076
  5,451
  5,841
  6,246
  6,668
  7,108
EBITDA, $m
  -111
  -71
  4
  94
  198
  318
  454
  605
  771
  952
  1,149
  1,359
  1,584
  1,823
  2,075
  2,341
  2,620
  2,911
  3,216
  3,534
  3,864
  4,209
  4,567
  4,939
  5,327
  5,729
  6,148
  6,584
  7,037
  7,510
  8,001
Interest expense (income), $m
  1
  2
  1
  5
  9
  13
  19
  25
  32
  39
  47
  56
  66
  75
  86
  97
  109
  121
  134
  147
  161
  176
  191
  207
  223
  240
  258
  276
  295
  315
  335
Earnings before tax, $m
  -151
  -107
  -38
  38
  126
  228
  343
  471
  613
  767
  934
  1,115
  1,307
  1,510
  1,725
  1,951
  2,188
  2,436
  2,696
  2,966
  3,248
  3,541
  3,846
  4,164
  4,493
  4,837
  5,193
  5,565
  5,951
  6,354
  6,773
Tax expense, $m
  1
  0
  0
  10
  34
  62
  93
  127
  165
  207
  252
  301
  353
  408
  466
  527
  591
  658
  728
  801
  877
  956
  1,039
  1,124
  1,213
  1,306
  1,402
  1,502
  1,607
  1,715
  1,829
Net income, $m
  -152
  -107
  -38
  27
  92
  167
  251
  344
  447
  560
  682
  814
  954
  1,102
  1,259
  1,424
  1,597
  1,779
  1,968
  2,165
  2,371
  2,585
  2,808
  3,039
  3,280
  3,531
  3,791
  4,062
  4,344
  4,638
  4,944

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
  412
  525
  658
  811
  984
  1,179
  1,394
  1,631
  1,888
  2,165
  2,462
  2,778
  3,113
  3,467
  3,838
  4,228
  4,635
  5,060
  5,503
  5,964
  6,444
  6,942
  7,460
  7,998
  8,558
  9,139
  9,744
  10,373
  11,027
  11,708
Adjusted assets (=assets-cash), $m
  317
  412
  525
  658
  811
  984
  1,179
  1,394
  1,631
  1,888
  2,165
  2,462
  2,778
  3,113
  3,467
  3,838
  4,228
  4,635
  5,060
  5,503
  5,964
  6,444
  6,942
  7,460
  7,998
  8,558
  9,139
  9,744
  10,373
  11,027
  11,708
Revenue / Adjusted assets
  1.259
  1.260
  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
  1.259
  1.259
  1.259
Average production assets, $m
  121
  157
  200
  251
  309
  375
  450
  532
  622
  720
  826
  939
  1,060
  1,188
  1,323
  1,464
  1,613
  1,768
  1,930
  2,099
  2,275
  2,458
  2,648
  2,846
  3,051
  3,265
  3,486
  3,717
  3,957
  4,207
  4,466
Working capital, $m
  24
  -181
  -230
  -288
  -355
  -431
  -516
  -611
  -714
  -827
  -949
  -1,079
  -1,217
  -1,364
  -1,519
  -1,682
  -1,852
  -2,031
  -2,217
  -2,411
  -2,613
  -2,823
  -3,042
  -3,268
  -3,504
  -3,749
  -4,004
  -4,269
  -4,545
  -4,831
  -5,130
Total debt, $m
  75
  27
  129
  248
  386
  542
  717
  911
  1,124
  1,355
  1,605
  1,872
  2,156
  2,458
  2,776
  3,111
  3,461
  3,828
  4,210
  4,609
  5,024
  5,455
  5,904
  6,370
  6,854
  7,358
  7,881
  8,425
  8,991
  9,580
  10,193
Total liabilities, $m
  419
  371
  473
  592
  730
  886
  1,061
  1,255
  1,468
  1,699
  1,949
  2,216
  2,500
  2,802
  3,120
  3,455
  3,805
  4,172
  4,554
  4,953
  5,368
  5,799
  6,248
  6,714
  7,198
  7,702
  8,225
  8,769
  9,335
  9,924
  10,537
Total equity, $m
  75
  41
  53
  66
  81
  98
  118
  139
  163
  189
  217
  246
  278
  311
  347
  384
  423
  464
  506
  550
  596
  644
  694
  746
  800
  856
  914
  974
  1,037
  1,103
  1,171
Total liabilities and equity, $m
  494
  412
  526
  658
  811
  984
  1,179
  1,394
  1,631
  1,888
  2,166
  2,462
  2,778
  3,113
  3,467
  3,839
  4,228
  4,636
  5,060
  5,503
  5,964
  6,443
  6,942
  7,460
  7,998
  8,558
  9,139
  9,743
  10,372
  11,027
  11,708
Debt-to-equity ratio
  1.000
  0.650
  2.450
  3.770
  4.760
  5.500
  6.080
  6.530
  6.890
  7.180
  7.410
  7.600
  7.760
  7.900
  8.010
  8.100
  8.190
  8.260
  8.320
  8.370
  8.420
  8.470
  8.500
  8.540
  8.570
  8.600
  8.620
  8.650
  8.670
  8.690
  8.710
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
  -107
  -38
  27
  92
  167
  251
  344
  447
  560
  682
  814
  954
  1,102
  1,259
  1,424
  1,597
  1,779
  1,968
  2,165
  2,371
  2,585
  2,808
  3,039
  3,280
  3,531
  3,791
  4,062
  4,344
  4,638
  4,944
Depreciation, amort., depletion, $m
  40
  33
  42
  52
  63
  77
  92
  108
  126
  146
  167
  188
  212
  238
  265
  293
  323
  354
  386
  420
  455
  492
  530
  569
  610
  653
  697
  743
  791
  841
  893
Funds from operations, $m
  13
  -73
  3
  79
  156
  243
  342
  452
  573
  706
  849
  1,002
  1,166
  1,340
  1,524
  1,717
  1,920
  2,132
  2,354
  2,585
  2,826
  3,077
  3,337
  3,609
  3,890
  4,184
  4,488
  4,806
  5,136
  5,479
  5,837
Change in working capital, $m
  14
  -42
  -50
  -58
  -67
  -76
  -85
  -94
  -104
  -113
  -121
  -130
  -139
  -147
  -155
  -163
  -171
  -178
  -186
  -194
  -202
  -210
  -218
  -227
  -236
  -245
  -255
  -265
  -276
  -287
  -298
Cash from operations, $m
  -1
  -32
  53
  137
  223
  319
  427
  547
  677
  818
  970
  1,132
  1,305
  1,487
  1,679
  1,880
  2,091
  2,311
  2,540
  2,779
  3,028
  3,287
  3,556
  3,836
  4,126
  4,429
  4,743
  5,071
  5,411
  5,766
  6,136
Maintenance CAPEX, $m
  0
  -24
  -31
  -40
  -50
  -62
  -75
  -90
  -106
  -124
  -144
  -165
  -188
  -212
  -238
  -265
  -293
  -323
  -354
  -386
  -420
  -455
  -492
  -530
  -569
  -610
  -653
  -697
  -743
  -791
  -841
New CAPEX, $m
  -15
  -36
  -43
  -51
  -58
  -66
  -74
  -82
  -90
  -98
  -106
  -113
  -121
  -128
  -135
  -142
  -149
  -155
  -162
  -169
  -176
  -183
  -190
  -198
  -205
  -213
  -222
  -231
  -240
  -250
  -260
Cash from investing activities, $m
  -8
  -60
  -74
  -91
  -108
  -128
  -149
  -172
  -196
  -222
  -250
  -278
  -309
  -340
  -373
  -407
  -442
  -478
  -516
  -555
  -596
  -638
  -682
  -728
  -774
  -823
  -875
  -928
  -983
  -1,041
  -1,101
Free cash flow, $m
  -9
  -92
  -22
  47
  114
  191
  278
  374
  480
  596
  721
  854
  996
  1,147
  1,306
  1,474
  1,649
  1,833
  2,024
  2,224
  2,432
  2,649
  2,874
  3,108
  3,352
  3,605
  3,868
  4,143
  4,428
  4,725
  5,035
Issuance/(repayment) of debt, $m
  -9
  -34
  102
  119
  138
  156
  175
  194
  213
  231
  250
  267
  285
  302
  318
  334
  351
  367
  383
  399
  415
  432
  449
  466
  484
  503
  523
  544
  566
  589
  613
Issuance/(repurchase) of shares, $m
  27
  236
  50
  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
  202
  152
  119
  138
  156
  175
  194
  213
  231
  250
  267
  285
  302
  318
  334
  351
  367
  383
  399
  415
  432
  449
  466
  484
  503
  523
  544
  566
  589
  613
Total cash flow (excl. dividends), $m
  -8
  109
  130
  166
  252
  347
  453
  568
  693
  827
  970
  1,121
  1,281
  1,449
  1,624
  1,808
  2,000
  2,199
  2,407
  2,623
  2,847
  3,080
  3,323
  3,574
  3,836
  4,109
  4,392
  4,687
  4,994
  5,314
  5,648
Retained Cash Flow (-), $m
  63
  -236
  -50
  -13
  -15
  -17
  -19
  -22
  -24
  -26
  -28
  -30
  -32
  -34
  -35
  -37
  -39
  -41
  -43
  -44
  -46
  -48
  -50
  -52
  -54
  -56
  -58
  -60
  -63
  -65
  -68
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
 
  37
  80
  153
  236
  330
  434
  547
  670
  802
  942
  1,091
  1,249
  1,415
  1,589
  1,771
  1,961
  2,159
  2,364
  2,579
  2,801
  3,032
  3,273
  3,523
  3,782
  4,053
  4,334
  4,626
  4,931
  5,249
  5,580
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
 
  35
  73
  133
  195
  256
  315
  369
  419
  460
  494
  518
  533
  538
  533
  520
  498
  470
  435
  397
  356
  314
  272
  231
  193
  158
  126
  99
  76
  57
  42
Current shareholders' claim on cash, %
  100
  50.0
  44.6
  44.6
  44.6
  44.6
  44.6
  44.6
  44.6
  44.6
  44.6
  44.6
  44.6
  44.6
  44.6
  44.6
  44.6
  44.6
  44.6
  44.6
  44.6
  44.6
  44.6
  44.6
  44.6
  44.6
  44.6
  44.6
  44.6
  44.6
  44.6

Box, Inc. provides an enterprise content management platform that enables organizations of all sizes to manage enterprise content while allowing access and sharing of this content from anywhere, on any device. With the Company's Software-as-a-Service (SaaS) cloud-based platform, users can collaborate on content both internally and with external parties, automate content-driven business processes, develop custom applications, and implement data protection, security and compliance features to comply with internal policies and industry regulations. Its platform enables people to view, share and collaborate on content, across various file formats and media types. The software integrates with enterprise business applications, and is compatible with various application environments, operating systems and devices, ensuring that workers have access to their business content. It offers individuals a free basic version of the Box platform that allows them to experience its solution.

FINANCIAL RATIOS  of  Box Cl A (BOX)

Valuation Ratios
P/E Ratio -17.7
Price to Sales 6.7
Price to Book 35.8
Price to Tangible Book
Price to Cash Flow -2684
Price to Free Cash Flow -167.8
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 30% 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 131.767 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 $2.7 billion.

RELATED COMPANIES Price Int.Val. Rating
MSFT Microsoft 77.61 60.76  hold
GOOGL Alphabet Cl A 1,012.74 932.13  hold
IBM International 159.53 172.25  hold
CTXS Citrix Systems 82.27 41.70  sell
ADBE Adobe Systems 153.00 329.26  str.buy
CARB Carbonite 22.40 11.48  sell
DVMT Dell Technolog 81.35 128.53  str.buy

COMPANY NEWS

▶ [$$] Box Stacks Up its Cloud Gains   [Oct-19-17 05:30AM  The Wall Street Journal]
▶ [$$] Box Partners With Cloud Giants To Offer AI Services   [12:00PM  The Wall Street Journal]
▶ Box Earns RS Rating Upgrade   [Sep-28-17 03:00AM  Investor's Business Daily]
▶ [$$] A Tech Guru and His Blank-Check Promises   [Sep-15-17 11:10PM  Barrons.com]
▶ ETFs with exposure to Box, Inc. : September 13, 2017   [Sep-13-17 05:35PM  Capital Cube]
▶ Is There Now An Opportunity In Box Inc (BOX)?   [05:31PM  Simply Wall St.]
▶ Stocks With Rising Relative Strength: Box   [03:00AM  Investor's Business Daily]
▶ Box to Present at the Deutsche Bank Technology Conference   [Sep-08-17 08:00AM  Business Wire]
▶ Carbonite Investors Should Make Back-Up Plans   [Sep-06-17 11:51AM  Forbes]
▶ Data Deposit Box Announces Resignation of Director   [Sep-05-17 05:41PM  Newsfile]
▶ Box reports 2Q loss   [08:03PM  Associated Press]
▶ Box shares drop despite earnings beat   [Aug-30-17 06:06PM  MarketWatch]
▶ Box CEO speaks out against Trump   [Aug-17-17 07:22PM  CNBC Videos]
▶ ETFs with exposure to Box, Inc. : July 27, 2017   [Jul-27-17 02:14PM  Capital Cube]
▶ ETFs with exposure to Box, Inc. : July 17, 2017   [Jul-17-17 01:39PM  Capital Cube]
▶ Box, Inc. Value Analysis (NYSE:BOX) : July 14, 2017   [Jul-14-17 05:54PM  Capital Cube]
▶ ETFs with exposure to Box, Inc. : July 4, 2017   [Jul-04-17 02:40PM  Capital Cube]
▶ Why Box Is Expanding Its Partnership With Microsoft   [Jun-27-17 07:59PM  Bloomberg Video]
▶ Box, Microsoft Join Forces to Sell Products   [10:12AM  TheStreet.com]
▶ 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]
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.