Intrinsic value of Box Cl A - BOX

Previous Close

$20.70

  Intrinsic Value

$25.58

stock screener

  Rating & Target

buy

+24%

Previous close

$20.70

 
Intrinsic value

$25.58

 
Up/down potential

+24%

 
Rating

buy

*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 2.8

 

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
  28.10
  25.79
  23.71
  21.84
  20.16
  18.64
  17.28
  16.05
  14.94
  13.95
  13.05
  12.25
  11.52
  10.87
  10.28
  9.76
  9.28
  8.85
  8.47
  8.12
  7.81
  7.53
  7.27
  7.05
  6.84
  6.66
  6.49
  6.34
  6.21
  6.09
Revenue, $m
  399
  511
  643
  795
  969
  1,164
  1,381
  1,620
  1,880
  2,161
  2,463
  2,784
  3,125
  3,485
  3,864
  4,262
  4,677
  5,111
  5,564
  6,035
  6,525
  7,035
  7,564
  8,114
  8,686
  9,281
  9,898
  10,541
  11,210
  11,906
  12,631
Variable operating expenses, $m
 
  239
  301
  371
  452
  543
  644
  755
  876
  1,007
  1,147
  1,295
  1,453
  1,621
  1,797
  1,982
  2,175
  2,377
  2,587
  2,806
  3,034
  3,271
  3,517
  3,773
  4,039
  4,315
  4,603
  4,902
  5,212
  5,536
  5,873
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
  619
  691
  771
  862
  963
  1,074
  1,196
  1,328
  1,470
  1,622
  1,782
  1,952
  2,132
  2,321
  2,519
  2,726
  2,942
  3,166
  3,399
  3,642
  3,894
  4,156
  4,428
  4,710
  5,003
  5,308
  5,625
  5,953
  6,295
  6,651
Operating income, $m
  -151
  -108
  -47
  24
  107
  202
  307
  424
  552
  691
  841
  1,003
  1,173
  1,353
  1,543
  1,743
  1,952
  2,170
  2,398
  2,636
  2,883
  3,140
  3,408
  3,687
  3,976
  4,277
  4,591
  4,917
  5,257
  5,610
  5,979
EBITDA, $m
  -111
  -76
  -7
  74
  168
  274
  393
  524
  668
  824
  992
  1,171
  1,362
  1,564
  1,777
  2,001
  2,235
  2,480
  2,735
  3,001
  3,278
  3,567
  3,867
  4,178
  4,503
  4,840
  5,191
  5,556
  5,936
  6,332
  6,745
Interest expense (income), $m
  1
  2
  1
  4
  8
  12
  17
  23
  28
  35
  42
  50
  58
  66
  75
  85
  95
  105
  116
  127
  139
  151
  164
  177
  191
  205
  220
  236
  252
  268
  286
Earnings before tax, $m
  -151
  -111
  -48
  20
  100
  189
  290
  402
  524
  656
  799
  953
  1,115
  1,287
  1,468
  1,658
  1,857
  2,065
  2,282
  2,508
  2,744
  2,989
  3,244
  3,509
  3,785
  4,072
  4,371
  4,681
  5,005
  5,342
  5,693
Tax expense, $m
  1
  0
  0
  5
  27
  51
  78
  108
  141
  177
  216
  257
  301
  348
  396
  448
  501
  558
  616
  677
  741
  807
  876
  948
  1,022
  1,099
  1,180
  1,264
  1,351
  1,442
  1,537
Net income, $m
  -152
  -111
  -48
  15
  73
  138
  212
  293
  382
  479
  583
  696
  814
  940
  1,072
  1,210
  1,356
  1,508
  1,666
  1,831
  2,003
  2,182
  2,368
  2,562
  2,763
  2,973
  3,191
  3,417
  3,654
  3,900
  4,156

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
  406
  511
  632
  770
  925
  1,097
  1,287
  1,493
  1,717
  1,956
  2,211
  2,482
  2,768
  3,069
  3,385
  3,715
  4,060
  4,419
  4,793
  5,183
  5,587
  6,008
  6,445
  6,899
  7,371
  7,862
  8,373
  8,904
  9,457
  10,032
Adjusted assets (=assets-cash), $m
  317
  406
  511
  632
  770
  925
  1,097
  1,287
  1,493
  1,717
  1,956
  2,211
  2,482
  2,768
  3,069
  3,385
  3,715
  4,060
  4,419
  4,793
  5,183
  5,587
  6,008
  6,445
  6,899
  7,371
  7,862
  8,373
  8,904
  9,457
  10,032
Revenue / Adjusted assets
  1.259
  1.259
  1.258
  1.258
  1.258
  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
Average production assets, $m
  121
  155
  195
  241
  294
  353
  419
  491
  570
  655
  746
  844
  947
  1,056
  1,171
  1,291
  1,417
  1,549
  1,686
  1,829
  1,977
  2,131
  2,292
  2,459
  2,632
  2,812
  2,999
  3,194
  3,397
  3,607
  3,827
Working capital, $m
  24
  -178
  -224
  -277
  -337
  -405
  -481
  -564
  -654
  -752
  -857
  -969
  -1,088
  -1,213
  -1,345
  -1,483
  -1,628
  -1,779
  -1,936
  -2,100
  -2,271
  -2,448
  -2,632
  -2,824
  -3,023
  -3,230
  -3,445
  -3,668
  -3,901
  -4,143
  -4,395
Total debt, $m
  75
  21
  116
  225
  349
  488
  644
  814
  1,000
  1,201
  1,416
  1,646
  1,890
  2,147
  2,418
  2,702
  3,000
  3,310
  3,633
  3,970
  4,320
  4,685
  5,063
  5,457
  5,865
  6,290
  6,732
  7,191
  7,669
  8,167
  8,685
Total liabilities, $m
  419
  365
  460
  569
  693
  832
  988
  1,158
  1,344
  1,545
  1,760
  1,990
  2,234
  2,491
  2,762
  3,046
  3,344
  3,654
  3,977
  4,314
  4,664
  5,029
  5,407
  5,801
  6,209
  6,634
  7,076
  7,535
  8,013
  8,511
  9,029
Total equity, $m
  75
  41
  51
  63
  77
  92
  110
  129
  149
  172
  196
  221
  248
  277
  307
  338
  372
  406
  442
  479
  518
  559
  601
  645
  690
  737
  786
  837
  890
  946
  1,003
Total liabilities and equity, $m
  494
  406
  511
  632
  770
  924
  1,098
  1,287
  1,493
  1,717
  1,956
  2,211
  2,482
  2,768
  3,069
  3,384
  3,716
  4,060
  4,419
  4,793
  5,182
  5,588
  6,008
  6,446
  6,899
  7,371
  7,862
  8,372
  8,903
  9,457
  10,032
Debt-to-equity ratio
  1.000
  0.530
  2.260
  3.550
  4.530
  5.280
  5.860
  6.330
  6.700
  7.000
  7.240
  7.440
  7.610
  7.760
  7.880
  7.980
  8.070
  8.150
  8.220
  8.280
  8.340
  8.380
  8.430
  8.470
  8.500
  8.530
  8.560
  8.590
  8.610
  8.640
  8.660
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
  -111
  -48
  15
  73
  138
  212
  293
  382
  479
  583
  696
  814
  940
  1,072
  1,210
  1,356
  1,508
  1,666
  1,831
  2,003
  2,182
  2,368
  2,562
  2,763
  2,973
  3,191
  3,417
  3,654
  3,900
  4,156
Depreciation, amort., depletion, $m
  40
  33
  41
  50
  60
  72
  85
  100
  116
  133
  151
  169
  189
  211
  234
  258
  283
  310
  337
  366
  395
  426
  458
  492
  526
  562
  600
  639
  679
  721
  765
Funds from operations, $m
  13
  -78
  -8
  65
  133
  210
  297
  393
  498
  612
  734
  865
  1,004
  1,151
  1,306
  1,469
  1,639
  1,817
  2,003
  2,197
  2,399
  2,608
  2,827
  3,054
  3,290
  3,535
  3,790
  4,056
  4,333
  4,621
  4,922
Change in working capital, $m
  14
  -39
  -46
  -53
  -60
  -68
  -76
  -83
  -90
  -98
  -105
  -112
  -119
  -125
  -132
  -138
  -145
  -151
  -157
  -164
  -171
  -177
  -184
  -191
  -199
  -207
  -215
  -224
  -233
  -242
  -252
Cash from operations, $m
  -1
  -39
  38
  118
  193
  278
  373
  476
  588
  709
  839
  976
  1,122
  1,276
  1,438
  1,607
  1,784
  1,968
  2,161
  2,361
  2,569
  2,786
  3,011
  3,245
  3,489
  3,742
  4,005
  4,280
  4,566
  4,863
  5,174
Maintenance CAPEX, $m
  0
  -24
  -31
  -39
  -48
  -59
  -71
  -84
  -98
  -114
  -131
  -149
  -169
  -189
  -211
  -234
  -258
  -283
  -310
  -337
  -366
  -395
  -426
  -458
  -492
  -526
  -562
  -600
  -639
  -679
  -721
New CAPEX, $m
  -15
  -34
  -40
  -46
  -53
  -59
  -66
  -72
  -79
  -85
  -91
  -97
  -103
  -109
  -115
  -120
  -126
  -132
  -137
  -143
  -148
  -154
  -160
  -167
  -173
  -180
  -187
  -195
  -203
  -211
  -220
Cash from investing activities, $m
  -8
  -58
  -71
  -85
  -101
  -118
  -137
  -156
  -177
  -199
  -222
  -246
  -272
  -298
  -326
  -354
  -384
  -415
  -447
  -480
  -514
  -549
  -586
  -625
  -665
  -706
  -749
  -795
  -842
  -890
  -941
Free cash flow, $m
  -9
  -97
  -33
  33
  93
  161
  236
  320
  411
  510
  617
  730
  850
  978
  1,112
  1,252
  1,400
  1,553
  1,714
  1,881
  2,055
  2,236
  2,424
  2,620
  2,824
  3,035
  3,256
  3,485
  3,724
  3,973
  4,233
Issuance/(repayment) of debt, $m
  -9
  -40
  94
  109
  124
  140
  155
  171
  186
  201
  216
  230
  244
  257
  271
  284
  297
  310
  323
  337
  350
  364
  379
  393
  409
  425
  442
  459
  478
  498
  518
Issuance/(repurchase) of shares, $m
  27
  239
  59
  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
  199
  153
  109
  124
  140
  155
  171
  186
  201
  216
  230
  244
  257
  271
  284
  297
  310
  323
  337
  350
  364
  379
  393
  409
  425
  442
  459
  478
  498
  518
Total cash flow (excl. dividends), $m
  -8
  102
  120
  142
  217
  300
  392
  491
  597
  711
  832
  960
  1,094
  1,235
  1,382
  1,536
  1,697
  1,864
  2,037
  2,218
  2,405
  2,600
  2,803
  3,013
  3,232
  3,460
  3,698
  3,945
  4,202
  4,471
  4,751
Retained Cash Flow (-), $m
  63
  -239
  -59
  -12
  -14
  -16
  -17
  -19
  -21
  -22
  -24
  -26
  -27
  -29
  -30
  -32
  -33
  -34
  -36
  -37
  -39
  -40
  -42
  -44
  -45
  -47
  -49
  -51
  -53
  -55
  -58
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
 
  26
  62
  129
  203
  285
  374
  472
  577
  689
  808
  934
  1,067
  1,206
  1,352
  1,505
  1,664
  1,829
  2,001
  2,180
  2,366
  2,560
  2,761
  2,970
  3,187
  3,413
  3,648
  3,894
  4,149
  4,415
  4,693
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
 
  25
  56
  113
  167
  221
  272
  319
  360
  396
  424
  444
  455
  459
  454
  442
  423
  398
  369
  336
  301
  265
  229
  195
  162
  133
  106
  84
  64
  48
  35
Current shareholders' claim on cash, %
  100
  50.0
  43.7
  43.7
  43.7
  43.7
  43.7
  43.7
  43.7
  43.7
  43.7
  43.7
  43.7
  43.7
  43.7
  43.7
  43.7
  43.7
  43.7
  43.7
  43.7
  43.7
  43.7
  43.7
  43.7
  43.7
  43.7
  43.7
  43.7
  43.7
  43.7

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 -17.8
Price to Sales 6.8
Price to Book 36
Price to Tangible Book
Price to Cash Flow -2703.6
Price to Free Cash Flow -169
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 28.1% 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 133.767 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 $2.8 billion.

RELATED COMPANIES Price Int.Val. Rating
MSFT Microsoft 85.23 60.77  sell
GOOGL Alphabet Cl A 1,051.97 926.27  hold
IBM International 155.41 173.22  hold
CTXS Citrix Systems 87.02 41.70  str.sell
ADBE Adobe Systems 174.31 312.51  str.buy
CARB Carbonite 23.15 11.27  str.sell
DVMT Dell Technolog 79.29 215.82  str.buy

COMPANY NEWS

▶ Box Clears Technical Benchmark, Hitting 80-Plus RS Rating   [Dec-07-17 03:00AM  Investor's Business Daily]
▶ Box, Inc. Value Analysis (NYSE:BOX) : December 5, 2017   [Dec-05-17 01:39PM  Capital Cube]
▶ CIOs Contend With Ever-Expanding Range of Cloud Services   [03:07PM  The Wall Street Journal]
▶ Box (BOX) Q3 2018 Earnings Conference Call Transcript   [Nov-30-17 05:39PM  Motley Fool]
▶ Box Inc (BOX) Stock Takes a Hit on In-Line Loss   [Nov-29-17 05:01PM  InvestorPlace]
▶ Box reports 3Q loss   [04:37PM  Associated Press]
▶ Box beats on top line   [04:09PM  CNBC Videos]
▶ Box, Inc. Class A to Host Earnings Call   [11:15AM  ACCESSWIRE]
▶ Cerner, Box, Western Digital, Micron & Honeywell   [Nov-27-17 01:36PM  CNBC Videos]
▶ Box to Present at Investor Conferences   [08:00AM  Business Wire]
▶ Is the bottom in for IBM & General Electric?   [Nov-20-17 01:23PM  CNBC Videos]
▶ Unicorns: What Are They Really Worth?   [Nov-18-17 12:01AM  Barrons.com]
▶ Is Box Incs (BOX) Balance Sheet A Threat To Its Future?   [Nov-10-17 04:15PM  Simply Wall St.]
▶ Why Box's Stock Jumped 13% Last Month   [10:15AM  Motley Fool]
▶ ETFs with exposure to Box, Inc. : November 7, 2017   [Nov-07-17 09:48AM  Capital Cube]
▶ Should You Buy Box Inc (BOX)?   [Oct-27-17 05:11PM  Simply Wall St.]
▶ Yahoo Finance Live: Midday Movers - Oct 25th, 2017   [Oct-25-17 09:40AM  Yahoo Finance Video]
▶ Gainsight chases big customers as it evangelizes new industry   [Oct-20-17 03:20AM  American City Business Journals]
▶ [$$] Box Stacks Up its Cloud Gains   [12:37AM  The Wall Street Journal]
▶ [$$] 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]
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.