|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 210.45 USD | +3.96% |
|
-11.34% | -47.56% |
| 08-07 | BMO Capital Downgrades HubSpot to Market Perform From Outperform, Adjusts PT to $215 From $230 | MT |
| 08-06 | Tech Down as Software, AI Firms Wobble -- Tech Roundup | DJ |
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 | 10,494 | - | - |
| Change | - | -54.9% | 108.04% | 23.1% | -41.56% | -50.08% | - | - |
| Enterprise Value (EV) 1 | 30,350 | 12,974 | 27,961 | 34,358 | 19,319 | 8,907 | 8,049 | 7,066 |
| Change | - | -57.25% | 115.52% | 22.88% | -43.77% | -53.9% | -9.63% | -12.21% |
| P/E | -397x | -123x | -164x | 7,742x | 467x | 55.8x | 32.1x | 23x |
| PBR | 35.7x | 14.3x | 22.2x | 18.9x | 10.2x | 6.18x | 4.34x | 3.11x |
| PEG | - | -3x | -3.3x | -75x | 1x | 0x | 0.4x | 0.6x |
| Capitalization / Revenue | 23.9x | 8.11x | 13.5x | 13.7x | 6.71x | 2.85x | 2.5x | 2.2x |
| EV / Revenue | 23.3x | 7.49x | 12.9x | 13.1x | 6.17x | 2.42x | 1.91x | 1.48x |
| EV / EBITDA | 187x | 57.1x | 69.4x | 61.7x | 26.9x | 9.67x | 7.29x | 5.34x |
| EV / EBIT | 258x | 76.7x | 84.7x | 74.7x | 33.2x | 11.6x | 8.43x | 6.14x |
| EV / FCF | 172x | 55x | 111x | 72.9x | 33.5x | 11.9x | 8.95x | 6.51x |
| FCF Yield | 0.58% | 1.82% | 0.9% | 1.37% | 2.99% | 8.41% | 11.2% | 15.4% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -1.66 | -2.35 | -3.53 | 0.09 | 0.86 | 3.771 | 6.553 | 9.163 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 1,301 | 1,731 | 2,170 | 2,628 | 3,131 | 3,684 | 4,206 | 4,775 |
| EBITDA 1 | 162.7 | 227.2 | 402.9 | 557 | 718.2 | 921.1 | 1,105 | 1,324 |
| EBIT 1 | 117.6 | 169.1 | 330.3 | 460.2 | 581.9 | 764.7 | 955 | 1,151 |
| Net income 1 | -77.84 | -112.7 | -176.3 | 4.628 | 45.91 | 186 | 321.8 | 526.6 |
| 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 | 210.45 | 210.45 | 210.45 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 55.8x | 2.42x | 9.67x | -.--% | 10.49B | |
| 22.85x | 6.23x | 11.13x | 1.39% | 423B | |
| 25.26x | 5.05x | 15.8x | 1.5% | 237B | |
| 80.84x | 7.86x | 21.03x | -.--% | 129B | |
| 38.79x | 3.68x | 13.31x | 0.17% | 48.98B | |
| -25.62x | 82.94x | 716.03x | -.--% | 38.43B | |
| 27.59x | 10.93x | 17.84x | -.--% | 22.49B | |
| 36.73x | 2.38x | 21.7x | -.--% | 19.93B | |
| 97.49x | 9.31x | 39.91x | -.--% | 14.2B | |
| 26.35x | 3.77x | 12.7x | - | 13.87B | |
| Average | 38.61x | 13.46x | 87.91x | 0.34% | 95.84B | |
| Weighted average by Cap. | 32.04x | 9.10x | 42.81x | 1.01% |
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
