The Discounted Cash Flow (DCF) valuation of HubSpot Inc (HUBS) is (169.13) USD. With the latest stock price at 726.09 USD, the upside of HubSpot Inc based on DCF is -123.3%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 6.8% - 9.7% | 8.2% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (391.46) - (110.79) | (169.13) |
| Upside | -153.9% - -115.3% | -123.3% |