HUBS
HubSpot Inc
Price:  
609.40 
USD
Volume:  
593,435.00
United States | Software
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

HubSpot Intrinsic Value

-90.60 %
Upside

What is the intrinsic value of HubSpot?

As of 2025-06-09, the Intrinsic Value of HubSpot Inc (HUBS) is 57.43 USD. This HubSpot valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 609.40 USD, the upside of HubSpot Inc is -90.60%.

The range of the Intrinsic Value is 42.35 - 68.28 USD

Is HubSpot undervalued or overvalued?

Based on its market price of 609.40 USD and our intrinsic valuation, HubSpot Inc (HUBS) is overvalued by 90.60%.

609.40 USD
Stock Price
57.43 USD
Intrinsic Value
Intrinsic Value Details

HubSpot Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (112.09) - (35.71) (53.99) -108.9%
DCF (Growth 10y) (36.28) - (101.84) (52.18) -108.6%
DCF (EBITDA 5y) 42.35 - 68.28 57.43 -90.6%
DCF (EBITDA 10y) 64.33 - 121.67 94.99 -84.4%
Fair Value -2.19 - -2.19 -2.19 -100.36%
P/E (12.97) - 56.18 14.30 -97.7%
EV/EBITDA 23.66 - 32.70 29.17 -95.2%
EPV (17.38) - (25.83) (21.60) -103.5%
DDM - Stable (4.43) - (17.86) (11.14) -101.8%
DDM - Multi 31.08 - 99.55 47.63 -92.2%

HubSpot Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 32,139.76
Beta 1.38
Outstanding shares (mil) 52.74
Enterprise Value (mil) 31,883.61
Market risk premium 4.60%
Cost of Equity 8.57%
Cost of Debt 5.50%
WACC 8.52%