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
Đã phân tích: 2026-05-10Cập nhật tiếp theo: 2026-08-10Methodology v2.5Review: automatedArchetype: Mature compounder
View archive
Giá
$197.34
▼ -149.47 (-75.74%)
Giá trị hợp lý
$48
$35–$62
Khuyến nghị
Bán
confidence 59/100
Tiềm năng tăng
-75.7%
upside to fair value
Biên an toàn
$40.69
MoS level · 15%
Vốn hóa thị trường
$10.1B
P/E fwd 12.7
Dự phòng tiếng AnhVI
Hiển thị bản gốc tiếng Anh trong khi đang dịch
Báo cáo này chưa được dịch. Hãy làm mới sau vài phút khi hàng đợi dịch xử lý xong.

§1 Tóm tắt điều hành

  • 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 Kịch bản tiêu cực

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.

Các cách luận điểm này có thể đổ vỡ

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
Tín hiệu cảnh báo sớm cần theo dõi
Chỉ sốHiện tạiNgưỡng kích hoạt
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 Lịch sử tài chính

Báo cáo kết quả kinh doanh — sáu kỳ gần nhất
Khoản mụcT−0T−1T−2T−3CAGR
Kỳ2022-12-312023-12-312024-12-312025-12-31Trend
Doanh thu$1.73B$2.17B$2.63B$3.13B+21.8%
Lợi nhuận gộp$1.42B$1.83B$2.23B$2.62B+22.6%
Lợi nhuận hoạt động$-102.9M$-104.1M$-63.6M$11.4M
Lợi nhuận ròng$-107.3M$-164.5M$4.6M$45.9M
EPS (pha loãng)$-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%

Điểm chất lượng

Điểm Piotroski F
6 / 9
Điểm chất lượng tổng hợp 0–9
Điểm Altman Z
4.3
Rủi ro phá sản (>3 an toàn)
Điểm Beneish M
-3.01
Rủi ro thao túng lợi nhuận
OCF / Lợi nhuận ròng
16.57×
>1 cho thấy chất lượng lợi nhuận cao
Cổng chất lượng kế toán
Pass
Cổng điều chỉnh theo ngành
ROIC
2.4%
Tỷ suất sinh lời trên vốn đầu tư
Phần 3

Numbers analysis

Dòng tiền

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.

Phân bổ vốn

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

Người đăng ký cá nhân — từ §411 phần nữa

Đọc phân tích đầy đủ — 11 phần nữa.

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

Báo cáo đầy đủ cho mọi mã được phủ
Lưu trữ khuyến nghị 24 tháng
Bản tin watchlist + cảnh báo thay đổi khuyến nghị
Xuất PDF + DOCX bằng mọi ngôn ngữ
Bắt đầu dùng thử miễn phí
Hủy bất kỳ lúc nào.
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