Valuation HubSpot, Inc.

Equities

Market Closed - Nyse Other stock markets 04:00:02 2024-09-17 pm EDT			5-day change	1st Jan Change
492.30 ^USD	-0.63%		+0.03%	-15.20%

Sep. 12	HubSpot's Analyst Day to Focus on Profitability Targets and Investment Plans, Oppenheimer Says	MT
Sep. 09	Transcript : HubSpot, Inc. Presents at Goldman Sachs Communacopia + Technology Conference 2024, Sep-09-2024 11:30 AM

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	6,787	18,192	31,145	14,045	29,219	25,439	-	-
Change	-	168.03%	71.2%	-54.9%	108.04%	-12.94%	-	-
Enterprise Value (EV) ¹	6,428	17,695	30,350	12,974	27,961	24,026	23,453	22,832
Change	-	175.27%	71.52%	-57.25%	115.52%	-14.07%	-2.39%	-2.65%
P/E ratio	-124x	-209x	-397x	-123x	-164x	-871x	-4,135x	249x
PBR	10.5x	24x	35.7x	14.3x	22.2x	13.6x	10.4x	8.14x
PEG	-	-4.3x	31.4x	-3x	-3.3x	10.4x	52.4x	-0x
Capitalization / Revenue	10.1x	20.6x	23.9x	8.11x	13.5x	9.89x	8.49x	7.19x
EV / Revenue	9.53x	20x	23.3x	7.49x	12.9x	9.34x	7.83x	6.45x
EV / EBITDA	76.8x	162x	187x	57.1x	69.4x	46.1x	37.8x	28.6x
EV / EBIT	117x	236x	258x	76.7x	84.7x	54.7x	43.7x	33.5x
EV / FCF	98.7x	343x	172x	55x	111x	63.2x	49.9x	37.9x
FCF Yield	1.01%	0.29%	0.58%	1.82%	0.9%	1.58%	2.01%	2.64%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-1.28	-1.9	-1.66	-2.35	-3.53	-0.5686	-0.1198	1.99
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	674.9	883	1,301	1,731	2,170	2,573	2,997	3,540
EBITDA ¹	83.73	109.6	162.7	227.2	402.9	521	621.2	799.5
EBIT ¹	54.94	74.91	117.6	169.1	330.3	439	536.7	681.5
Net income ¹	-53.75	-85.03	-77.84	-112.7	-176.3	-27.61	-10.87	89.4
Net Debt ¹	-358.9	-496.8	-795.2	-1,071	-1,258	-1,413	-1,986	-2,607
Reference price ²	158.50	396.44	659.15	289.13	580.54	495.41	495.41	495.41
Nbr of stocks (in thousands)	42,821	45,888	47,250	48,576	50,331	51,349	-	-
Announcement Date	2/12/20	2/11/21	2/10/22	2/16/23	2/14/24	-	-	-

¹USD in Million²USD

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
HUBSPOT, INC.	-871.22x	9.34x	46.12x	-.--%	25.44B
ORACLE CORPORATION	36.94x	9.4x	18.08x	+0.93%	472B
SAP SE	79.14x	6.81x	24.9x	+1.11%	259B
SERVICENOW, INC.	140.13x	16.31x	47.63x	-.--%	184B
CONSTELLATION SOFTWARE INC.	101.66x	6.88x	26.32x	-	67.86B
FAIR ISAAC CORPORATION	92.72x	28.27x	53.73x	-.--%	46.46B
WISETECH GLOBAL LIMITED	111.2x	32.51x	63.32x	+0.18%	29.38B
MICROSTRATEGY INCORPORATED	-125.79x	63.05x	784.31x	-	26.14B
TOAST, INC.	-275.28x	2.8x	45.41x	-.--%	14.93B
ASPEN TECHNOLOGY, INC.	310.44x	11.66x	26.42x	-.--%	14.3B
Average	-40.01x	18.70x	113.62x	+0.28%	113.96B
Weighted average by Cap.	46.56x	12.31x	46.17x	+0.70%