Box Inc (BOX) Valuation & Financial Model
Interactive Discounted Cash Flow (DCF) model for Box Inc (US:BOX), trading at 31.09. In 2026, Box Inc generated $1.18 Billion in revenue and $350.38 Million in free cash flow. Explore projected intrinsic value assumptions based on institutional-grade macro metrics.
Valuation Methodology & Recent Performance
The financial model for Box Inc is calculated using an institutional discounted cash flow (DCF) engine utilizing recent operational metrics:
- Current Price: 31.09
- Recent Revenue (2026): $1.18 Billion
- Free Cash Flow (2026): $350.38 Million
- Discount Rate (WACC): Derived using the Risk-Free Rate (e.g., 10Y Gov Bond) plus an Equity Risk Premium based on market volatility and stock price variance.
- Terminal Value: Projected using a perpetual growth model bounded by long-term macroeconomic estimates.