HubSpot Inc
NYSE:HUBS

Watchlist Manager
HubSpot Inc Logo
HubSpot Inc
NYSE:HUBS
Watchlist
Price: 589.9 USD 2.01% Market Closed
Market Cap: 31.1B USD

Relative Value

The Relative Value of one HUBS stock under the Base Case scenario is 374.75 USD. Compared to the current market price of 589.9 USD, HubSpot Inc is Overvalued by 36%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

HUBS Relative Value
Base Case
374.75 USD
Overvaluation 36%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
74
vs Industry
9
Median 3Y
12
Median 5Y
13.7
Industry
2.4
Forward
10
vs History
vs Industry
0
Median 3Y
-167.9
Median 5Y
-197.9
Industry
22.5
Forward
61.3
vs History
96
vs Industry
10
Median 3Y
67.4
Median 5Y
78.2
Industry
17
vs History
84
vs Industry
10
Median 3Y
122.9
Median 5Y
122.9
Industry
21.4
vs History
87
vs Industry
5
Median 3Y
19.6
Median 5Y
20.9
Industry
2.9
vs History
74
vs Industry
9
Median 3Y
11.4
Median 5Y
13.1
Industry
2.4
Forward
9.4
vs History
76
vs Industry
17
Median 3Y
13.7
Median 5Y
15.8
Industry
4.9
vs History
12
vs Industry
0
Median 3Y
-387.7
Median 5Y
-727.2
Industry
12.6
Forward
42.8
vs History
vs Industry
Median 3Y
-255
Median 5Y
-282.8
Industry
16.3
Forward
51.2
vs History
96
vs Industry
11
Median 3Y
64
Median 5Y
75.5
Industry
15.4
vs History
93
vs Industry
8
Median 3Y
88.8
Median 5Y
108.7
Industry
18.7
vs History
71
vs Industry
5
Median 3Y
17.2
Median 5Y
18.5
Industry
2.4

Multiples Across Competitors

HUBS Competitors Multiples
HubSpot Inc Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
US
HubSpot Inc
NYSE:HUBS
30.8B USD 11.3 -1 335.2 770.3 -438.2
US
Ezenia! Inc
OTC:EZEN
567B USD 233 910.9 -180 630.8 -182 667.2 -177 298
DE
SAP SE
XETRA:SAP
310.2B EUR 8.8 54.1 29.2 33.5
US
Palantir Technologies Inc
NYSE:PLTR
309.1B USD 99.2 541.6 697.5 748.7
US
Salesforce Inc
NYSE:CRM
254.6B USD 6.6 41 21.6 31
US
Intuit Inc
NASDAQ:INTU
210.3B USD 11.6 60.6 38.3 45
US
Adobe Inc
NASDAQ:ADBE
180.5B USD 8.2 26.7 20.2 22.4
US
NCR Corp
LSE:0K45
144.8B USD 42.1 157 452.7 3 229.1
US
Applovin Corp
NASDAQ:APP
133B USD 25.9 69.3 48.5 57
US
Microstrategy Inc
NASDAQ:MSTR
98.2B USD 213.9 -18.4 -3 090 -1 599.8
US
Cadence Design Systems Inc
NASDAQ:CDNS
78.4B USD 16.1 72.5 45.9 52.4
P/S Multiple
Revenue Growth P/S to Growth
US
HubSpot Inc
NYSE:HUBS
Average P/S: 21 305
11.3
17%
0.7
US
Ezenia! Inc
OTC:EZEN
233 910.9
N/A N/A
DE
SAP SE
XETRA:SAP
8.8
12%
0.7
US
Palantir Technologies Inc
NYSE:PLTR
99.2
34%
2.9
US
Salesforce Inc
NYSE:CRM
6.6
10%
0.7
US
Intuit Inc
NASDAQ:INTU
11.6
13%
0.9
US
Adobe Inc
NASDAQ:ADBE
8.2
10%
0.8
US
N
NCR Corp
LSE:0K45
42.1
-8%
N/A
US
Applovin Corp
NASDAQ:APP
25.9
24%
1.1
US
Microstrategy Inc
NASDAQ:MSTR
213.9
3%
71.3
US
Cadence Design Systems Inc
NASDAQ:CDNS
16.1
13%
1.2
P/E Multiple
Earnings Growth PEG
US
HubSpot Inc
NYSE:HUBS
Average P/E: 127.9
Negative Multiple: -1 335.2
451%
N/A
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -180 630.8 N/A N/A
DE
SAP SE
XETRA:SAP
54.1
50%
1.1
US
Palantir Technologies Inc
NYSE:PLTR
541.6
73%
7.4
US
Salesforce Inc
NYSE:CRM
41
32%
1.3
US
Intuit Inc
NASDAQ:INTU
60.6
34%
1.8
US
Adobe Inc
NASDAQ:ADBE
26.7
26%
1
US
N
NCR Corp
LSE:0K45
157
-47%
N/A
US
Applovin Corp
NASDAQ:APP
69.3
44%
1.6
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -18.4 N/A N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
72.5
33%
2.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
HubSpot Inc
NYSE:HUBS
Average EV/EBITDA: 236
770.3
219%
3.5
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -182 667.2 N/A N/A
DE
SAP SE
XETRA:SAP
29.2
19%
1.5
US
Palantir Technologies Inc
NYSE:PLTR
697.5
109%
6.4
US
Salesforce Inc
NYSE:CRM
21.6
23%
0.9
US
Intuit Inc
NASDAQ:INTU
38.3
28%
1.4
US
Adobe Inc
NASDAQ:ADBE
20.2
17%
1.2
US
N
NCR Corp
LSE:0K45
452.7
12%
37.7
US
Applovin Corp
NASDAQ:APP
48.5
42%
1.2
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -3 090 N/A N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
45.9
27%
1.7
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
HubSpot Inc
NYSE:HUBS
Average EV/EBIT: 527.4
Negative Multiple: -438.2
N/A N/A
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -177 298 N/A N/A
DE
SAP SE
XETRA:SAP
33.5
21%
1.6
US
Palantir Technologies Inc
NYSE:PLTR
748.7
110%
6.8
US
Salesforce Inc
NYSE:CRM
31
32%
1
US
Intuit Inc
NASDAQ:INTU
45
37%
1.2
US
Adobe Inc
NASDAQ:ADBE
22.4
20%
1.1
US
N
NCR Corp
LSE:0K45
3 229.1
90%
35.9
US
Applovin Corp
NASDAQ:APP
57
45%
1.3
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -1 599.8 N/A N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
52.4
28%
1.9