The Discounted Cash Flow (DCF) valuation of HubSpot Inc (HUBS) is (159.91) USD. With the latest stock price at 491.17 USD, the upside of HubSpot Inc based on DCF is -132.6%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 6.8% - 9.9% | 8.3% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (382.26) - (102.10) | (159.91) |
| Upside | -177.8% - -120.8% | -132.6% |