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 fair value $35–$62

By StockMarketAgent.AI team· supervised by
विश्लेषित: 2026-05-10अगला अद्यतन: 2026-08-10Methodology v2.5Review: automatedArchetype: Mature compounder
View archive
मूल्य
$197.34
▼ -149.47 (-75.74%)
उचित मूल्य
$48
$35–$62
रेटिंग
बेचें
confidence 59/100
ऊपरी अंतर
-75.7%
upside to fair value
सुरक्षा मार्जिन
$40.69
MoS level · 15%
बाज़ार पूंजीकरण
$10.1B
P/E fwd 12.7
अंग्रेज़ी फ़ॉलबैकHI
अनुवाद होने तक अंग्रेज़ी स्रोत दिखा रहा है
इस रिपोर्ट का अभी अनुवाद नहीं हुआ है। अनुवाद कतार पकड़ने पर कुछ मिनट में रिफ़्रेश करें।

§1 कार्यकारी सारांश

  • 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 research only - not investment advice, an offer, or a trade instruction. Confirm current data and do your own due diligence before acting.

$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 बेयर केस

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.

इस थीसिस के टूटने के तरीक़े

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
निगरानी हेतु शीघ्र चेतावनी संकेत
मेट्रिकवर्तमानट्रिगर सीमा
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 वित्तीय इतिहास

आय विवरण — पिछले छह कालखंड

लाइन आइटम2022-12-312023-12-312024-12-312025-12-31Trend
राजस्व$1.73B$2.17B+25.4%$2.63B+21.2%$3.13B+19.0%+21.8%
सकल लाभ$1.42B$1.83B$2.23B$2.62B+22.6%
परिचालन आय$-102.9M$-104.1M$-63.6M$11.4M—
शुद्ध आय$-107.3M$-164.5M$4.6M$45.9M+897.8%—
EPS (डाइल्यूटेड)$-2.35$-3.30$0.09$0.86—
EBITDA$-36.5M$-74.1M$129.2M$206.6M—
R&D$442.0M$617.7M$778.7M$905.9M+27.0%
SG&A$1.08B$1.32B$1.52B$1.71B+16.3%

गुणवत्ता स्कोर

Piotroski F-स्कोर
6 / 9
0–9 गुणवत्ता समग्र
Altman Z-स्कोर
4.3
दिवालियापन जोखिम (>3 सुरक्षित)
Beneish M-स्कोर
-3.01
आय में हेरफेर का जोखिम
OCF / शुद्ध आय
16.57×
>1 उच्च आय गुणवत्ता दर्शाता है
लेखा गुणवत्ता गेट
Pass
सेक्टर-समायोजित गेट
ROIC
2.4%
निवेशित पूँजी पर प्रतिफल
व्यक्तिगत सब्सक्राइबर — §4 आगे11 और खंड

पूरा विश्लेषण पढ़ें — 11 और खंड.

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

हर कवर किए गए टिकर के लिए पूर्ण रिपोर्ट
रेटिंग संग्रह के 24 महीने
वॉचलिस्ट ब्रीफ़िंग और रेटिंग-परिवर्तन अलर्ट
किसी भी भाषा में PDF + DOCX निर्यात
मुफ़्त ट्रायल शुरू करें
कभी भी रद्द करें।
REVERSE DCF FAQ

HUBS reverse dcf questions

  1. Reverse DCF for HUBS (HUBS) backs out the revenue or earnings growth rate the current share price implies, holding terminal value, margin, and discount-rate assumptions constant.

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