|
Real-time Estimate
Cboe BZX
10:11:09 2026-09-03 EDT
|
5-day change | 1st Jan Change | ||
| 260.76 USD | +6.21% |
|
+0.34% | -36.04% |
| 09-01 | Bonds spoil September's opening |  |
| 09-01 | Analyst recommendations: Duolingo, Robinhood, Adobe, CrowdStrike, Salesforce… | |
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 | 12,243 | - | - |
| Change | - | -54.9% | 108.04% | 23.1% | -41.56% | -41.76% | - | - |
| Enterprise Value (EV) 1 | 30,350 | 12,974 | 27,961 | 34,358 | 19,319 | 10,655 | 9,797 | 8,814 |
| Change | - | -57.25% | 115.52% | 22.88% | -43.77% | -44.85% | -8.05% | -10.03% |
| P/E | -397x | -123x | -164x | 7,742x | 467x | 66.4x | 37.5x | 27.8x |
| PBR | 35.7x | 14.3x | 22.2x | 18.9x | 10.2x | 7.21x | 5.06x | 3.63x |
| PEG | - | -3x | -3.3x | -75x | 1x | 0x | 0.5x | 0.8x |
| Capitalization / Revenue | 23.9x | 8.11x | 13.5x | 13.7x | 6.71x | 3.32x | 2.91x | 2.56x |
| EV / Revenue | 23.3x | 7.49x | 12.9x | 13.1x | 6.17x | 2.89x | 2.33x | 1.84x |
| EV / EBITDA | 187x | 57.1x | 69.4x | 61.7x | 26.9x | 11.6x | 8.85x | 6.66x |
| EV / EBIT | 258x | 76.7x | 84.7x | 74.7x | 33.2x | 13.9x | 10.3x | 7.67x |
| EV / FCF | 172x | 55x | 111x | 72.9x | 33.5x | 14.2x | 10.8x | 8.12x |
| FCF Yield | 0.58% | 1.82% | 0.9% | 1.37% | 2.99% | 7.03% | 9.27% | 12.3% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -1.66 | -2.35 | -3.53 | 0.09 | 0.86 | 3.699 | 6.549 | 8.846 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 1,301 | 1,731 | 2,170 | 2,628 | 3,131 | 3,686 | 4,208 | 4,788 |
| EBITDA 1 | 162.7 | 227.2 | 402.9 | 557 | 718.2 | 921.3 | 1,107 | 1,324 |
| EBIT 1 | 117.6 | 169.1 | 330.3 | 460.2 | 581.9 | 764.7 | 955.5 | 1,148 |
| Net income 1 | -77.84 | -112.7 | -176.3 | 4.628 | 45.91 | 184 | 323.9 | 529.4 |
| Net Debt 1 | -795.2 | -1,071 | -1,258 | -1,611 | -1,704 | -1,588 | -2,446 | -3,429 |
| Reference price 2 | 659.15 | 289.13 | 580.54 | 696.77 | 401.30 | 245.51 | 245.51 | 245.51 |
| Nbr of stocks (in thousands) | 47,250 | 48,576 | 50,331 | 51,624 | 52,386 | 49,866 | - | - |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 66.37x | 2.89x | 11.56x | -.--% | 12.24B | |
| 22.79x | 6.18x | 11.04x | 1.4% | 420B | |
| 25.7x | 5.15x | 16.25x | 1.48% | 243B | |
| 88.5x | 8.61x | 23.05x | -.--% | 141B | |
| -4.95x | 100.35x | 1336.86x | -.--% | 47.33B | |
| 37.73x | 3.54x | 13.02x | 0.18% | 46.66B | |
| 29.29x | 11.43x | 18.7x | -.--% | 23.75B | |
| 35.59x | 2.36x | 21.48x | -.--% | 19.68B | |
| 110.64x | 10.62x | 45.28x | -.--% | 16.05B | |
| -213.01x | 3.77x | 12.62x | - | 13.78B | |
| Average | 19.87x | 15.49x | 150.99x | 0.34% | 98.34B | |
| Weighted average by Cap. | 31.41x | 10.73x | 78.94x | 0.98% |
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
