The Discounted Cash Flow (DCF) valuation of HubSpot Inc (HUBS) is (162.44) USD. With the latest stock price at 492.72 USD, the upside of HubSpot Inc based on DCF is -133.0%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 7.0% - 9.9% | 8.5% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (344.38) - (109.08) | (162.44) |
| Upside | -169.9% - -122.1% | -133.0% |