
HubSpot Inc
NYSE:HUBS

Intrinsic Value
The intrinsic value of one
HUBS
stock under the Base Case scenario is
319.994
USD.
Compared to the current market price of 623.175 USD,
HubSpot Inc
is
Overvalued by 49%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
HubSpot Inc
Fundamental Analysis


Revenue & Expenses Breakdown
HubSpot Inc
Balance Sheet Decomposition
HubSpot Inc
Current Assets | 2.6B |
Cash & Short-Term Investments | 2B |
Receivables | 294.5m |
Other Current Assets | 276.6m |
Non-Current Assets | 1.3B |
Long-Term Investments | 176.6m |
PP&E | 339.8m |
Intangibles | 465.6m |
Other Non-Current Assets | 300.5m |
Free Cash Flow Analysis
HubSpot Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
HubSpot Inc
Revenue
|
2.7B
USD
|
Cost of Revenue
|
-413.3m
USD
|
Gross Profit
|
2.3B
USD
|
Operating Expenses
|
-2.4B
USD
|
Operating Income
|
-66.6m
USD
|
Other Expenses
|
43.5m
USD
|
Net Income
|
-23.1m
USD
|
HUBS Profitability Score
Profitability Due Diligence
HubSpot Inc's profitability score is 48/100. The higher the profitability score, the more profitable the company is.

Score
HubSpot Inc's profitability score is 48/100. The higher the profitability score, the more profitable the company is.
HUBS Solvency Score
Solvency Due Diligence
HubSpot Inc's solvency score is 64/100. The higher the solvency score, the more solvent the company is.

Score
HubSpot Inc's solvency score is 64/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
HUBS Price Targets Summary
HubSpot Inc
According to Wall Street analysts, the average 1-year price target for
HUBS
is 772.052 USD
with a low forecast of 540.35 USD and a high forecast of 1 029 USD.
Dividends
Current shareholder yield for HUBS is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
HUBS
stock under the Base Case scenario is
319.994
USD.
Compared to the current market price of 623.175 USD,
HubSpot Inc
is
Overvalued by 49%.