Box, Inc.
AI Valuation
AI-generated fair value estimate for this company.
AI Fair Value
$65.83
Market Price
$35.34
Undervalued By
46.3%
Method: 10-year unlevered FCF DCF: $389.17M normalized FCF base (TTM); 10% annual FCF growth years 1-5 (AI-product-driven reacceleration from mid-single-digit recent growth); 6% years 6-10; 9.5% discount rate; 3% terminal growth; -$111.01M net debt; 137.20M shares outstanding.
Reasoning: Box is a mature, capital-light, high-margin cloud content-management SaaS business with durable, well-disclosed free cash flow, making a standard unlevered FCF DCF the most direct route to intrinsic value; growth inputs balance current low-single-digit revenue growth against management's AI-agent and Enterprise Advanced upsell initiatives.