|
Real-time Estimate
Cboe BZX
21:05:33 28/10/2026 +03
|
5-day change | 1st Jan Change | ||
| 248.00 USD | -1.11% |
|
-0.73% | -38.18% |
| 10-27 | HubSpot Faces Near-Term Pressure Amid Uneven Demand, Nascent AI Monetization, UBS Says | MT |
| 10-27 | AI Is Back, Again |  |
Company Valuation: HubSpot, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 31,145 | 14,045 | 29,219 | 35,970 | 21,022 | 12,506 | - | - |
| Change | - | -54.9% | 108.04% | 23.1% | -41.56% | -40.51% | - | - |
| Enterprise Value (EV) 1 | 30,350 | 12,974 | 27,961 | 34,358 | 19,319 | 10,912 | 10,269 | 9,536 |
| Change | - | -57.25% | 115.52% | 22.88% | -43.77% | -43.52% | -5.89% | -7.14% |
| P/E | -397x | -123x | -164x | 7,742x | 467x | 67.4x | 37.1x | 24x |
| PBR | 35.7x | 14.3x | 22.2x | 18.9x | 10.2x | 7.37x | 5.37x | 3.93x |
| PEG | - | -3x | -3.3x | -75x | 1x | 0x | 0.5x | 0.4x |
| Capitalization / Revenue | 23.9x | 8.11x | 13.5x | 13.7x | 6.71x | 3.4x | 2.98x | 2.63x |
| EV / Revenue | 23.3x | 7.49x | 12.9x | 13.1x | 6.17x | 2.96x | 2.45x | 2x |
| EV / EBITDA | 187x | 57.1x | 69.4x | 61.7x | 26.9x | 11.8x | 9.1x | 6.92x |
| EV / EBIT | 258x | 76.7x | 84.7x | 74.7x | 33.2x | 14.3x | 10.6x | 8.06x |
| EV / FCF | 172x | 55x | 111x | 72.9x | 33.5x | 14.5x | 11.2x | 8.23x |
| FCF Yield | 0.58% | 1.82% | 0.9% | 1.37% | 2.99% | 6.9% | 8.9% | 12.1% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -1.66 | -2.35 | -3.53 | 0.09 | 0.86 | 3.722 | 6.767 | 10.47 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 1,301 | 1,731 | 2,170 | 2,628 | 3,131 | 3,683 | 4,195 | 4,757 |
| EBITDA 1 | 162.7 | 227.2 | 402.9 | 557 | 718.2 | 922.3 | 1,129 | 1,379 |
| EBIT 1 | 117.6 | 169.1 | 330.3 | 460.2 | 581.9 | 765.1 | 967.8 | 1,184 |
| Net income 1 | -77.84 | -112.7 | -176.3 | 4.628 | 45.91 | 185.8 | 336.5 | 516.4 |
| Net Debt 1 | -795.2 | -1,071 | -1,258 | -1,611 | -1,704 | -1,594 | -2,237 | -2,970 |
| Reference price 2 | 659.15 | 289.13 | 580.54 | 696.77 | 401.30 | 250.79 | 250.79 | 250.79 |
| Nbr of stocks (in thousands) | 47,250 | 48,576 | 50,331 | 51,624 | 52,386 | 49,866 | - | - |
| Announcement Date | 2/10/22 A | 2/16/23 A | 2/14/24 A | 2/12/25 A | 2/11/26 A | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 67.39x | 2.96x | 11.83x | -.--% | 12.51B | |
| 26.96x | 9.94x | 16.21x | 0.72% | 3,946B | |
| 128.17x | 56.68x | 92.27x | -.--% | 478B | |
| 19.65x | 5.66x | 9.86x | 1.53% | 396B | |
| 254.87x | 22.75x | 66.61x | -.--% | 329B | |
| 29.49x | 6.03x | 18.74x | 1.26% | 274B | |
| 2680.2x | 44.91x | 146.93x | -.--% | 275B | |
| 98.26x | 9.75x | 26.09x | -.--% | 160B | |
| 60.22x | 16.14x | 42.53x | -.--% | 136B | |
| 13.62x | 3.62x | 7.57x | -.--% | 96.66B | |
| Average | 337.88x | 17.85x | 43.86x | 0.35% | 610.18B | |
| Weighted average by Cap. | 168.86x | 15.43x | 31.17x | 0.62% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- HUBS Stock
- Valuation HubSpot, Inc.
Select your edition
All financial news and data tailored to specific country editions
