|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 233.10 USD | -7.18% |
|
+22.68% | -41.91% |
| 07-20 | Wells Fargo Downgrades HubSpot to Equalweight From Overweight, Adjusts Price Target to $225 From $300 | MT |
| 07-09 | HubSpot Demand Improved in Q2 as AI Adoption Accelerated, Oppenheimer Says | MT |
Company Valuation: HubSpot, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 31,145 | 14,045 | 29,219 | 35,970 | 21,022 | 11,939 | - | - |
| Change | - | -54.9% | 108.04% | 23.1% | -41.56% | -43.21% | - | - |
| Enterprise Value (EV) 1 | 30,350 | 12,974 | 27,961 | 34,358 | 19,319 | 10,045 | 9,130 | 8,020 |
| Change | - | -57.25% | 115.52% | 22.88% | -43.77% | -48% | -9.11% | -12.15% |
| P/E | -397x | -123x | -164x | 7,742x | 467x | 62.2x | 39.2x | 27x |
| PBR | 35.7x | 14.3x | 22.2x | 18.9x | 10.2x | 5.29x | 3.93x | 2.92x |
| PEG | - | -3x | -3.3x | -75x | 1x | 0x | 0.7x | 0.6x |
| Capitalization / Revenue | 23.9x | 8.11x | 13.5x | 13.7x | 6.71x | 3.22x | 2.79x | 2.42x |
| EV / Revenue | 23.3x | 7.49x | 12.9x | 13.1x | 6.17x | 2.71x | 2.13x | 1.63x |
| EV / EBITDA | 187x | 57.1x | 69.4x | 61.7x | 26.9x | 11.1x | 8.45x | 6.12x |
| EV / EBIT | 258x | 76.7x | 84.7x | 74.7x | 33.2x | 13.1x | 9.87x | 7.07x |
| EV / FCF | 172x | 55x | 111x | 72.9x | 33.5x | 13.4x | 10x | 6.64x |
| FCF Yield | 0.58% | 1.82% | 0.9% | 1.37% | 2.99% | 7.47% | 9.98% | 15.1% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -1.66 | -2.35 | -3.53 | 0.09 | 0.86 | 3.75 | 5.945 | 8.645 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 1,301 | 1,731 | 2,170 | 2,628 | 3,131 | 3,707 | 4,286 | 4,926 |
| EBITDA 1 | 162.7 | 227.2 | 402.9 | 557 | 718.2 | 908.7 | 1,080 | 1,310 |
| EBIT 1 | 117.6 | 169.1 | 330.3 | 460.2 | 581.9 | 765.1 | 925.2 | 1,135 |
| Net income 1 | -77.84 | -112.7 | -176.3 | 4.628 | 45.91 | 191.7 | 302.5 | 513.2 |
| Net Debt 1 | -795.2 | -1,071 | -1,258 | -1,611 | -1,704 | -1,894 | -2,809 | -3,919 |
| Reference price 2 | 659.15 | 289.13 | 580.54 | 696.77 | 401.30 | 233.10 | 233.10 | 233.10 |
| Nbr of stocks (in thousands) | 47,250 | 48,576 | 50,331 | 51,624 | 52,386 | 51,218 | - | - |
| Announcement Date | 2/10/22 | 2/16/23 | 2/14/24 | 2/12/25 | 2/11/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 66.97x | 2.96x | 12.07x | -.--% | 11.94B | |
| 18.3x | 5.29x | 9.45x | 1.74% | 367B | |
| 23x | 4.59x | 14.38x | 1.65% | 207B | |
| 74.93x | 7.25x | 19.41x | -.--% | 114B | |
| 37.12x | 3.53x | 12.76x | 0.18% | 45.67B | |
| 12.64x | 79.83x | 680.79x | -.--% | 35.63B | |
| 37.17x | 13.97x | 22.76x | -.--% | 24.61B | |
| 36.69x | 2.27x | 20.77x | -.--% | 19.04B | |
| 95.62x | 9.12x | 39.12x | -.--% | 12.76B | |
| 25.79x | 3.7x | 12.45x | - | 13.3B | |
| Average | 42.82x | 13.25x | 84.40x | 0.4% | 85.14B | |
| Weighted average by Cap. | 30.70x | 8.59x | 41.42x | 1.18% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- HUBS Stock
- Valuation HubSpot, Inc.
Select your edition
All financial news and data tailored to specific country editions
