HubSpot, Inc. (HUBS)
Software - Application · Technology · $9.6B
Intrinsic Value (Consensus)
$22.47
Current Price
$187.98
Margin of Safety
-88%
88% Above Intrinsic Value
Value: $22
Price: $188
Valuation Model Estimates
Current Price: $187.98
DCF (Discounted Cash Flow)
$638.65
Graham Number
$27.74
Earnings Power Value
$8.35
Relative Value (P/E)
$17.20
Dividend Discount Model
Not applicable
—
Consensus Value
$22.47
Model Assumptions
Discount Rate
10.3%
Growth Rate
20.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Key Financials
- EPS (TTM)
- $0.86
- EPS (Forward)
- $1.03
- Book Value
- $39.77
- P/E Ratio
- 216.7
- Forward P/E
- 180.6
- PEG Ratio
- —
- ROE
- 2.2%
- Debt/Equity
- —
- Revenue Growth
- 19.2%
- Earnings Growth
- 20.0%
- Dividend Yield
- N/A
- Beta
- 1.20
Data last updated: 2026-06-12
Source: Yahoo Finance