|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 207.48 USD | +0.74% |
|
+8.00% | -48.30% |
| 07-09 | HubSpot Demand Improved in Q2 as AI Adoption Accelerated, Oppenheimer Says | MT |
| 06-30 | HubSpot, Inc. acquired Warmly, Inc. | CI |
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 | 10,627 | - | - |
| Change | - | -54.9% | 108.04% | 23.1% | -41.56% | -49.45% | - | - |
| Enterprise Value (EV) 1 | 30,350 | 12,974 | 27,961 | 34,358 | 19,319 | 8,733 | 7,750 | 6,612 |
| Change | - | -57.25% | 115.52% | 22.88% | -43.77% | -54.79% | -11.25% | -14.68% |
| P/E | -397x | -123x | -164x | 7,742x | 467x | 55.2x | 34.7x | 23.7x |
| PBR | 35.7x | 14.3x | 22.2x | 18.9x | 10.2x | 4.7x | 3.48x | 2.59x |
| PEG | - | -3x | -3.3x | -75x | 1x | 0x | 0.6x | 0.5x |
| Capitalization / Revenue | 23.9x | 8.11x | 13.5x | 13.7x | 6.71x | 2.87x | 2.48x | 2.16x |
| EV / Revenue | 23.3x | 7.49x | 12.9x | 13.1x | 6.17x | 2.36x | 1.81x | 1.34x |
| EV / EBITDA | 187x | 57.1x | 69.4x | 61.7x | 26.9x | 9.61x | 7.17x | 5.05x |
| EV / EBIT | 258x | 76.7x | 84.7x | 74.7x | 33.2x | 11.4x | 8.38x | 5.83x |
| EV / FCF | 172x | 55x | 111x | 72.9x | 33.5x | 11.6x | 8.5x | 5.47x |
| FCF Yield | 0.58% | 1.82% | 0.9% | 1.37% | 2.99% | 8.59% | 11.8% | 18.3% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -1.66 | -2.35 | -3.53 | 0.09 | 0.86 | 3.76 | 5.973 | 8.752 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 1,301 | 1,731 | 2,170 | 2,628 | 3,131 | 3,707 | 4,286 | 4,926 |
| EBITDA 1 | 162.7 | 227.2 | 402.9 | 557 | 718.2 | 908.7 | 1,080 | 1,310 |
| EBIT 1 | 117.6 | 169.1 | 330.3 | 460.2 | 581.9 | 765.1 | 925.2 | 1,135 |
| Net income 1 | -77.84 | -112.7 | -176.3 | 4.628 | 45.91 | 191.7 | 302.5 | 513.2 |
| Net Debt 1 | -795.2 | -1,071 | -1,258 | -1,611 | -1,704 | -1,894 | -2,876 | -4,014 |
| Reference price 2 | 659.15 | 289.13 | 580.54 | 696.77 | 401.30 | 207.48 | 207.48 | 207.48 |
| Nbr of stocks (in thousands) | 47,250 | 48,576 | 50,331 | 51,624 | 52,386 | 51,218 | - | - |
| Announcement Date | 10/02/22 | 16/02/23 | 14/02/24 | 12/02/25 | 11/02/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 55.18x | 2.36x | 9.61x | -.--% | 10.63B | |
| 22.01x | 6.03x | 10.64x | 1.44% | 405B | |
| 19.24x | 3.95x | 12.33x | 1.95% | 184B | |
| 53.56x | 6.42x | 17.66x | -.--% | 111B | |
| 33.39x | 3.17x | 11.41x | 0.2% | 42B | |
| 6.33x | 78.87x | 668.02x | -.--% | 33.28B | |
| 33x | 12.81x | 20.87x | -.--% | 29.01B | |
| 33.08x | 2.01x | 18.37x | -.--% | 17B | |
| 23.51x | 3.36x | 11.33x | - | 12.31B | |
| 77.12x | 7.37x | 31.58x | -.--% | 11.33B | |
| Average | 35.64x | 12.63x | 81.18x | 0.4% | 85.54B | |
| Weighted average by Cap. | 27.22x | 8.41x | 38.30x | 1.13% |
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.
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
MarketScreener is also available in this country: United States.
Switch edition
Stay in the current country edition