HubSpot, Inc

Statistics
$554.59 | Share Price |
$266.00 | Fair Value |
108.49% | Price vs Fair Value |
$27.7 B | Market Cap |
35.0% | 3yr Avg Revenue Growth |
15.8% | Projected Sales Growth Next Year |
15.6% | Free Cash Flow ROIC |
Rising Revenues | |
Recurring Revenues | |
High Switching Costs Moat |
Stock Research and Updates
Research Article
Updates
GreenDotBot AI Analysis
Business Overview / Sources of Revenue
HubSpot, Inc. provides a cloud-based customer relationship management (CRM) platform aimed at helping businesses manage marketing, sales, customer service, website content, operations, and commerce functions. Its core products include Marketing Hub, Sales Hub, Service Hub, Content Hub, Operations Hub, and Commerce Hub, each offering specialized tools for automation, analytics, customer communications, and business process optimization. HubSpot primarily earns revenue through subscription fees for access to its cloud-based platform, supplemented by professional services such as customer training and support. The majority of its revenue comes from subscriptions, with a smaller percentage from services, though specific percentage breakdowns are not given in the search results[3][5][4].
Revenue Growth Potential and Recurrence
HubSpot, Inc. (HUBS) derives a large share of its revenue from recurring sources, with $699 million of its $714 million Q1 2025 revenue (over 97%) coming from subscriptions[3][4][5]. This high proportion of subscription revenue is typical for SaaS companies and underpins revenue stability and predictability.
Looking ahead, HubSpot’s management has guided for 2025 annual revenue between $3.036 billion and $3.044 billion, reflecting a 16% year-over-year growth rate[4]. While recent annual growth is robust, long-term revenue growth potential will depend on continued customer acquisition (customers grew 19% year-over-year in Q1 2025[1]), product innovation—especially AI initiatives—and broader adoption among scaling companies. Most analysts expect mid-teens revenue CAGR over the next several years, driven by expanding customer count and increases in average subscription revenue per customer[1][4][5].
Economic Moat Factors
HubSpot, Inc. possesses a notable economic moat, primarily driven by strong switching costs and moderate network effects. Its platform integrates deeply into customers’ operations, making migrations disruptive and costly, which translates to high retention and pricing power[1]. The company’s App Marketplace, featuring over 1,400 integrations, creates additional stickiness and a reinforcing network effect, though this is most effective within the B2B mid-market segment[1]. Brand recognition and consistent innovation further bolster its competitive position[1][5]. HubSpot is generally regarded as having a narrow-to-wide moat, with some sources rating its moat as "entry-level wide" due to these durable advantages[3][5]. Overall, the combination of switching costs, network effects, and brand power underpin a sustainable, if not unassailable, moat for HubSpot in the CRM sector[1][5].
Leadership
HubSpot, Inc.’s CEO is Yamini Rangan, who is not a founder. She became CEO in 2021 after serving as the company’s first Chief Customer Officer, succeeding co-founder Brian Halligan. Rangan is a tech industry veteran with more than 24 years of experience. The founders, such as Dharmesh Shah (CTO) and Brian Halligan (now former CEO and board member), remain part of the leadership and board. Rangan’s individual ownership stake is not specifically detailed in public sources; founders like Shah historically hold larger equity positions[1][2][3][4].
Financial Health
HubSpot, Inc. (HUBS) maintains a strong financial position, with $2.04 billion in cash against $368.9 million in debt, resulting in net cash of $1.67 billion and a conservative debt-to-equity ratio of 18.4%[1][3]. The company generates free cash flow, supported by robust operations, and posted a healthy Q1 2025 net income of $96 million and gross margins of 85%[5]. HubSpot’s liquid assets exceed total liabilities by $445.6 million, indicating a healthy balance sheet[3]. The company has not been a net repurchaser of shares and has used some share issuance in recent years[1][3].
Last updated Jun 14, 2025
Fair Value Calculation Assumptions
Using a discounted free cash flow model with the following assumptions, the Fair Value estimate for HubSpot, Inc (HUBS) is $266.00.
21.5% | Free Cash Flow Margin |
11.2% | Discount Rate / Required Rate of Return |
14.2% | Average Annual Revenue Growth (Years 1-5) |
2.8% | Average Annual Share Dilution (Years 1-5) |
8.8% | Average Annual Revenue Growth (Years 6-10) |
1.0% | Average Annual Share Dilution (Years 6-10) |
6.0% | Terminal Growth Rate |
$250.82 | Sum of Discounted Free Cash Flows |
$15.59 | Net "Excess" Cash/Debt Per Share |
$266.00 | Fair Value Estimate (rounded) |
Last updated Feb 17, 2024
Information contained on this website represents only the opinions of the author and should not be used as the sole basis for investing decisions. By using this site, you agree to all statements in the Site Policy.
Watch List
CRWD | 113.61% |
NTNX | 44.26% |
VEEV | 13.93% |
SNOW | 50.86% |
WDAY | -9.43% |
ENLT | -10.81% |
WEAV | -27.40% |
SE | 36.62% |
SPSC | 12.33% |
RDDT | 14.74% |
APPF | 13.92% |
CMG | 39.56% |
INTU | 44.44% |
PSTG | 12.28% |
Buy List
TBBB | -35.38% |
SEMR | -40.13% |
ZETA | -39.20% |
GOOG | -45.72% |
ASR | -29.43% |
HRMY | -55.45% |
GLBE | -28.96% |
YOU | -36.62% |
MELI | -29.05% |
ADBE | -39.09% |
Hold List
PINS | -14.33% |
ASML | -13.33% |
VTEX | 3.36% |
TSM | -24.34% |
NYAX | -24.98% |
MSFT | -13.80% |
ODD | 9.51% |
FLYW | -16.08% |
CELH | 32.77% |
TOST | 38.47% |
CPNG | 6.04% |
HIMS | 40.46% |
PAYC | -6.84% |
MNDY | 18.12% |
ZS | 81.90% |
V | -2.80% |
ADSK | 5.86% |
NOW | 19.40% |
ABNB | -23.85% |
FTNT | -0.17% |
TEAM | -15.16% |