Dashboard Pricing
English EN
Deutsch DE Español ES 简体中文 中文 हिन्दी HI
HUBS HubSpot Inc
HubSpot Inc banner

HubSpot Inc
NYSE:HUBS

Watchlist Manager
HubSpot Inc Logo
HubSpot Inc
NYSE:HUBS
Watchlist
Price: 202.88 USD 2.99% Market Closed
Market Cap: $10.1B
Write Note Create Alert

DCF Value

The DCF Value for HubSpot Inc (HUBS) under the Base Case is USD. Compared with the current market price of 202.88 USD, the stock appears .

Key assumptions
HUBS DCF Value

What one share is worth under these assumptions.

Create a free account · No card needed

DCF Model

DCF Assumptions
Revenue Growth 12.5%
Net Margin 18.2%19.6%
Forecast Period 15 years
Model Settings
Template via Net Income
Discount Rate 9%
Exit Multiple 5.9x P/S
Valuation Result
·
Explore More DCF Valuations

Reverse DCF

Single-Assumption Reverse DCF
Stress-test one driver at a time

Continue HUBS Research

Summary
HUBS intrinsic value, competitors valuation, and company profile.
DCF Valuation
HUBS stock valuation using Discount Cash Flow valuation method.
Relative Valuation
HUBS stock valuation using valuation multiples.
Wall St Estimates
HUBS price targets and financial estimates made by Wall Street analysts.
Profitability
Detailed analysis of the company's profitability.
Solvency
Analysis of the financial position and solvency of the company.
Financial Statements
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
HUBS stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall St Estimates
Profitability
Solvency
Financial Statements
Discount Rate
Other HubSpot Inc listings:
F • EUR
096
 SWB • EUR
096
 LSE • USD
0TZZ