Skip to content
StockMarketAgent
Direct answer
HUBS trades against a final fair-value range of $34.65-$61.51, with the midpoint set by the accepted valuation synthesis rather than earlier draft model outputs. Fair value range: low $34.6, high $61.5, with mid-point at $47.9.
Stock analysis

HUBS HUBS fair value $35–$62

HUBS
By StockMarketAgent.AI team· supervised by
تحلیل شد: 2026-05-10به‌روزرسانی بعدی: 2026-08-10Methodology v2.5Review: automatedArchetype: Mature compounder
View archive
قیمت
$197.34
▼ -149.47 (-75.74%)
ارزش منصفانه
$48
$35–$62
رتبه‌بندی
فروش
confidence 59/100
پتانسیل رشد
-75.7%
upside to fair value
حاشیه ایمنی
$40.69
MoS level · 15%
ارزش بازار
$10.1B
P/E fwd 12.7
منبع انگلیسیFA
منبع انگلیسی تا زمان ترجمه نمایش داده می‌شود
این گزارش هنوز ترجمه نشده است. پس از چند دقیقه، زمانی که صف ترجمه به‌روز شد، صفحه را تازه کنید.

§1 خلاصه اجرایی

  • Composite fair value $48 with high case $62.
  • Implied downside of 75.7% to fair value.
  • Moat 6.5/10 · confidence 59/100 · Mature compounder.
  • Currently screens above fair value, so patience matters more than entry speed.
Fair value
$48
Margin of safety
-312.2%
Confidence
59/100
Moat
6.5/10

Educational analysis only — not financial advice. Always do your own due diligence.

$197.34Price
Low $34.65
Mid $47.87
High $61.51

HUBS trades against a final fair-value range of $34.65-$61.51, with the midpoint set by the accepted valuation synthesis rather than earlier draft model outputs.

  • High switching costs driven by
    High switching costs driven by deep operational integration across marketing, sales, and service hubs.
  • Comprehensive all-in-one ecosystem tailored for
    Comprehensive all-in-one ecosystem tailored for the mid-market and SMB demographic.
  • Bull thesis
    Contrarian reality: The market is severely mispricing structural FCF limits and ignoring real shareholder dilution.

§2 سناریوی نزولی

A sustained 20% drop in SMB IT spend coupled with stagnant enterprise migration severely pressures the 20% long-term operating marginOperating marginOperating income (EBIT) divided by revenue. Captures profitability after both direct costs and operating expenses but before interest, tax, and non-operating items. target, leading to rapid multiple contraction.

چگونگی شکست این تز

SMB Macroeconomic Collapse

· Medium

A severe recession drives mass insolvency and seat reductions among core SMB customers, devastating revenue and driving massive structural churn.

FV impact
Severe
Trigger
1-2 years

Enterprise Penetration Failure

· High

Failure to gain sustained traction upmarket caps growth rates while the legacy SMB segment saturates, permanently stalling margin expansion.

FV impact
High
Trigger
2-3 years

SBC Dilution Spirals

· Medium

Stock-based compensation burden grows unchecked without commensurate core free cash flow growth, severely diluting existing shareholders.

FV impact
High
Trigger
3-5 years
سیگنال‌های هشدار اولیه برای پایش
معیارفعلیآستانه فعال‌سازی
Sustained deceleration in total net-new customer logo additions.MonitorDeterioration versus the report thesis
Reversal in ARPU trends as seat downgrades and discounting accelerate.MonitorDeterioration versus the report thesis
Stock-based compensation as a percentage of revenue exceeding 20%.MonitorDeterioration versus the report thesis
Core gross margin compression structurally falling below 80%.MonitorDeterioration versus the report thesis
Failure to clear interim 10% GAAP operating margin targets.MonitorDeterioration versus the report thesis

§3 تاریخچه مالی

صورت سود و زیان — شش دوره اخیر
ردیفT−0T−1T−2T−3نرخ رشد سالانه مرکب
دوره2022-12-312023-12-312024-12-312025-12-31Trend
درآمد$1.73B$2.17B$2.63B$3.13B+21.8%
سود ناخالص$1.42B$1.83B$2.23B$2.62B+22.6%
سود عملیاتی$-102.9M$-104.1M$-63.6M$11.4M
سود خالص$-107.3M$-164.5M$4.6M$45.9M
EPS (رقیق‌شده)$-2.35$-3.30$0.09$0.86
EBITDA$-36.5M$-74.1M$129.2M$206.6M
تحقیق و توسعه$442.0M$617.7M$778.7M$905.9M+27.0%
هزینه‌های عمومی و فروش$1.08B$1.32B$1.52B$1.71B+16.3%

امتیازات کیفیت

امتیاز Piotroski F
6 / 9
ترکیب کیفیت ۰–۹
امتیاز Altman Z
4.3
ریسک ورشکستگی (>۳ ایمن)
امتیاز Beneish M
-3.01
ریسک دستکاری سود
OCF / سود خالص
16.57×
>۱ نشان‌دهنده کیفیت بالای سود
دروازه کیفیت حسابداری
Pass
دروازه تعدیل‌شده بخشی
ROIC
2.4%
بازده سرمایه‌گذاری‌شده
بخش ۳

Numbers analysis

جریان نقدی

Cash-flow quality is reflected in the OCFOperating cash flowCash generated from the company's core operations after working-capital changes but before capital expenditures. The first line of the cash-flow statement. / net incomeNet IncomeNet Income is an income-statement line item used to reconcile revenue to operating profit, pre-tax income, net income, or per-share earnings. It should be compared across periods and against peer disclosure conventions., accounting-quality, and ROICROICReturn on invested capital. Operating profit (after tax) divided by invested capital. The single best gauge of capital-efficiency. Spread over WACC = economic value created. rows above.

تخصیص سرمایه

Capital allocation should be evaluated against reinvestment needs, balance-sheet strength, and shareholder returns.

مشترکان فردی — از §۴ به بعد11 بخش بیشتر

تحلیل کامل را بخوانید — 11 بخش بیشتر.

Competitive moat, industry cycle, peer comparison, intrinsic valuation, sensitivity, scenarios, earnings decision tree, position management, investor perspectives, scorecard, and final recommendation.

گزارش کامل برای هر نماد تحت پوشش
بایگانی ۲۴ ماه رتبه‌بندی
بریفینگ‌های فهرست مشاهده + هشدارهای تغییر رتبه
خروجی PDF + DOCX به هر زبان
شروع آزمایش رایگان
قابل لغو در هر زمان.
FAQ

HUBS — frequently asked questions

  1. Based on our latest analysis, HUBS looks meaningfully overvalued. The current price is $197 versus a composite fair-value midpoint of $47.9 (range $34.6–$61.5), which implies roughly 75.7% downside to the midpoint.
Related coverage

Names readers of HUBS also follow

Same archetype: mature-compounder