As of 2025-10-17, the Intrinsic Value of HubSpot Inc (HUBS) is 77.71 USD. This HubSpot valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 432.70 USD, the upside of HubSpot Inc is -82.00%.
The range of the Intrinsic Value is 51.87 - 105.45 USD
Based on its market price of 432.70 USD and our intrinsic valuation, HubSpot Inc (HUBS) is overvalued by 82.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (124.96) - (30.17) | (50.77) | -111.7% |
| DCF (Growth 10y) | (27.91) - (103.52) | (44.55) | -110.3% |
| DCF (EBITDA 5y) | 51.87 - 105.45 | 77.71 | -82.0% |
| DCF (EBITDA 10y) | 72.39 - 178.20 | 120.31 | -72.2% |
| Fair Value | -1.13 - -1.13 | -1.13 | -100.26% |
| P/E | (6.01) - 57.29 | 22.39 | -94.8% |
| EV/EBITDA | 29.60 - 47.37 | 39.64 | -90.8% |
| EPV | (10.85) - (20.43) | (15.64) | -103.6% |
| DDM - Stable | (2.28) - (10.35) | (6.32) | -101.5% |
| DDM - Multi | 32.25 - 116.02 | 50.75 | -88.3% |
| Market Cap (mil) | 22,798.96 |
| Beta | 1.61 |
| Outstanding shares (mil) | 52.69 |
| Enterprise Value (mil) | 22,197.77 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.46% |
| Cost of Debt | 5.50% |
| WACC | 8.39% |