US · HUBS
HubSpot, Inc.
- Sector
- Technology · Software - Application
- Headquarters
- Cambridge, MA 02141
- Website
- hubspot.com
Price · as of 2025-12-31
$239.89
Market cap 13.95B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $232.59 | -3.04% |
| Intrinsic Value(DCF) | $658.57 | +174.53% |
| Graham-Dodd Method(GD) | $38.21 | -84.07% |
| Graham Formula(GF) | $23.19 | -90.33% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | |||||
| 2012 | |||||
| 2013 | $0.00 | $0.00 | |||
| 2014 | $39.40 | $51.40 | $1,118.88 | $0.00 | $0.00 |
| 2015 | $45.72 | $72.81 | $2,548.58 | $0.00 | $0.00 |
| 2016 | $59.10 | $1,840.02 | $2,579.83 | $0.00 | $0.00 |
| 2017 | $120.50 | $77.72 | $1,747.05 | $0.00 | $0.00 |
| 2018 | $162.57 | $97.77 | $1,329.80 | $0.00 | $0.00 |
| 2019 | $165.64 | $100.29 | $817.98 | $8.35 | $0.00 |
| 2020 | $481.90 | $240.86 | $658.40 | $6.84 | $0.00 |
| 2021 | $414.96 | $208.26 | $2,237.18 | $9.33 | $0.00 |
| 2022 | $369.70 | $217.88 | $2,728.64 | $8.52 | $0.00 |
| 2023 | $604.49 | $312.84 | $2,269.75 | $6.78 | $0.00 |
| 2024 | $640.21 | $335.14 | $1,345.61 | $33.65 | $2.55 |
| 2025 | $263.60 | $232.59 | $960.71 | $38.21 | $23.19 |
AI valuation
Our deep-learning model estimates HubSpot, Inc.'s (HUBS) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $232.59
- Current price
- $239.89
- AI upside
- -3.04%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$658.57
+174.53% upside
Graham-Dodd
$38.21
-84.07% upside
Graham Formula
$23.19
-90.33% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| HUBS | HubSpot, Inc. | $239.89 | 13.95B | -3% | +175% | -84% | -90% | 301.17 | 6.69 | 4.42 | 71.68 | 34.90 | 9.06 | 83.76% | 0.36% | 1.47% | 2.31% | 1.05% | 1.20% | 0.23 | 13.01 | 1.52 | 1.45 | -2.26 | 86305.00% | 1917.00% | 2620.00% | 5.12% | 0.52 | 98.85% | 0.00% | 0.00% | 8.17% | 1106.67 | 17.82 | 4.03 | 5.42 |
| BR | Broadridge Financial Solu… | $185.87 | 21.7B | -9% | -40% | — | -47% | 34.73 | 10.98 | 4.23 | 18.94 | 164.13 | -13.06 | 31.02% | 17.25% | 12.19% | 34.81% | 17.15% | 10.00% | 1.30 | 8.75 | 0.98 | 0.88 | 1.71 | 2116.00% | 588.00% | 1200.00% | 3.62% | 0.63 | 19.22% | 1.38% | 47.90% | 3.13% | 26.97 | 30.34 | 4.65 | 4.86 |
| CYBR | CyberArk Software Ltd. | $408.85 | 20.64B | -53% | +98% | -97% | — | -158.58 | 6.25 | 14.81 | 489.26 | -487.93 | 28.63 | 79.18% | -7.28% | -9.34% | -5.91% | -7.35% | -3.48% | 0.01 | -17.90 | 1.48 | 1.42 | -17.34 | 3250.00% | 3310.00% | 33083.00% | 1.49% | 0.29 | 22.29% | 0.00% | 0.00% | 5.02% | -192.71 | 63.54 | 14.02 | 9.40 |
| FIG | Figma, Inc. | $29.39 | 14.33B | +38% | -7% | — | — | -11.97 | 9.91 | 14.18 | -10.53 | — | 10.77 | 82.43% | -122.23% | -118.44% | -88.23% | 1897.79% | -60.39% | 0.08 | — | 2.58 | 2.45 | 0.23 | -2122.00% | 4096.00% | -45615.00% | 1.65% | 0.32 | -362.12% | 0.00% | 0.00% | 0.00% | -10.40 | 54.53 | 12.72 | 9.13 |
| GRAB | Grab Holdings Limited | $4.22 | 16.75B | +664% | -32% | -53% | -57% | 63.83 | 2.54 | 5.08 | 32.60 | — | 3.02 | 43.20% | 5.99% | 7.95% | 4.08% | 9.66% | 2.52% | 0.31 | 2.85 | 1.75 | 1.69 | -3.64 | -34221.00% | 2049.00% | -8271.00% | 0.78% | 0.05 | 8.61% | 0.00% | 0.00% | 1.60% | 61.16 | 92.20 | 3.67 | 0.61 |
| MSTR | Strategy Inc | $129.50 | 35.95B | -52% | -46% | -34% | — | -10.52 | 0.79 | 84.80 | -8.54 | -6.95 | -5.18 | 68.69% | -1140.82% | -844.76% | -11.11% | -9.19% | -8.80% | 0.16 | -83.80 | 5.62 | 5.50 | -1.10 | 15132.00% | 297.00% | -9953.00% | -0.26% | -0.15 | -0.25% | 0.94% | -9.90% | 4.01% | -8.53 | -445.58 | 97.33 | 2.19 |
| PTC | PTC Inc. | $156.59 | 18.63B | -2% | -39% | -79% | +3% | 28.37 | 5.44 | 7.60 | 19.43 | 29.90 | -42.35 | 83.76% | 35.86% | 26.80% | 20.85% | 15.85% | 11.29% | 0.36 | 12.76 | 1.12 | 0.96 | 1.05 | 9487.00% | 1918.00% | 1710.00% | 4.11% | 0.70 | 17.32% | 0.00% | 0.00% | 3.74% | 22.40 | 25.69 | 8.03 | 5.85 |
| SSNC | SS&C Technologies Holding… | $75.29 | 18.37B | +23% | -53% | — | -37% | 23.00 | 2.67 | 2.93 | 8.62 | 459.97 | -2.55 | 48.17% | 22.91% | 12.71% | 11.90% | 11.88% | 4.02% | 0.03 | 3.37 | 1.07 | 0.86 | -0.11 | 500.00% | 663.00% | 2538.00% | 9.06% | 0.34 | 16.79% | 1.38% | 31.80% | 44.27% | 12.63 | 10.90 | 2.89 | 1.35 |
| TTD | The Trade Desk, Inc. | $23.82 | 11.65B | +97% | +62% | -59% | -0% | 26.33 | 4.70 | 4.03 | 14.79 | 158.00 | 4.70 | 78.63% | 20.35% | 15.31% | 16.32% | 22.02% | 7.23% | 0.18 | — | 1.61 | 1.36 | -0.29 | 1667.00% | 1847.00% | 2583.00% | 6.82% | 0.30 | 44.18% | 0.00% | 0.00% | 11.83% | 19.43 | 14.39 | 3.95 | 2.95 |
| TYL | Tyler Technologies, Inc. | $354.69 | 15.26B | -31% | -53% | -82% | -65% | 48.42 | 4.13 | 6.55 | 29.40 | 254.75 | 57.89 | 44.05% | 15.34% | 13.53% | 8.90% | 8.84% | 5.83% | 0.18 | 71.61 | 1.05 | 1.00 | -0.67 | 1901.00% | 910.00% | 553.00% | 4.17% | 0.37 | 19.50% | 0.00% | 0.00% | 1.53% | 41.55 | 23.31 | 6.37 | 5.38 |
| ZM | Zoom Communications, Inc. | $73.94 | 22.13B | +78% | -36% | -15% | +6% | 11.50 | 2.23 | 4.49 | 5.51 | 12.43 | 2.32 | 77.02% | 23.08% | 39.03% | 20.28% | 54.58% | 16.56% | 0.00 | — | 4.33 | 4.16 | -0.49 | 9252.00% | 436.00% | 638.00% | 8.80% | 0.99 | 119.14% | 0.00% | 0.00% | 7.42% | 12.52 | 7.31 | 2.89 | 8.14 |
About HubSpot, Inc.
HubSpot, Inc. provides a cloud-based customer relationship management (CRM) platform for businesses in the Americas, Europe, and the Asia Pacific. The company's CRM platform includes marketing, sales, service, and content management systems, as well as integrated applications, such as search engine optimization, blogging, website content management, messaging, chatbots, social media, marketing automation, email, predictive lead scoring, sales productivity, knowledge base, commerce, conversation routing, video hosting, ticketing and helpdesk tools, customer NPS surveys, analytics, and reporting. It also offers professional services to educate and train customers on how to leverage its CRM platform, as well as phone and/or email and chat-based support services. The company serves mid-market business-to-business companies. HubSpot, Inc. was incorporated in 2005 and is headquartered in Cambridge, Massachusetts.
- CEO
- Yamini Rangan
- Employees
- 8.57K
- Beta
- 1.39
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($658.57 ÷ $239.89) − 1 = +174.53% (DCF, example).