investorscraft@gmail.com

Intrinsic ValueHubSpot, Inc. (0TZZ.L)

Previous Close£279.91
Intrinsic Value
Upside potential
Previous Close
£279.91

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

HubSpot, Inc. operates as a leading provider of a cloud-based customer relationship management (CRM) platform tailored for mid-market B2B companies. Its comprehensive suite integrates marketing, sales, service, and content management tools, alongside specialized applications like SEO, chatbots, and predictive lead scoring. The company differentiates itself through an all-in-one platform that simplifies customer engagement and operational workflows. Serving businesses across the Americas, Europe, and Asia Pacific, HubSpot has carved a niche in the competitive CRM space by focusing on scalability and ease of use. Its freemium model attracts small to mid-sized businesses, while premium tiers and professional services drive revenue growth. The company’s emphasis on inbound marketing and automation positions it as a thought leader in the SaaS industry, competing with larger players like Salesforce and Adobe. HubSpot’s strong brand recognition and customer-centric approach reinforce its market position as a preferred CRM solution for growing enterprises.

Revenue Profitability And Efficiency

HubSpot reported revenue of $2.63 billion for the period, reflecting robust demand for its integrated CRM solutions. Despite a modest net income of $4.63 million, the company generated $598.6 million in operating cash flow, underscoring efficient cash conversion. Capital expenditures were limited to $37.9 million, indicating disciplined investment in growth while maintaining profitability. The diluted EPS of $0.09 suggests room for margin expansion as the business scales.

Earnings Power And Capital Efficiency

The company’s operating cash flow of $598.6 million highlights its ability to monetize its SaaS platform effectively. With a capital-light model, HubSpot reinvests selectively, as seen in its modest capex. The low net income relative to revenue suggests reinvestment in customer acquisition and product development, which could enhance long-term earnings power. The absence of dividends aligns with its growth-focused strategy.

Balance Sheet And Financial Health

HubSpot maintains a solid liquidity position with $512.7 million in cash and equivalents, against total debt of $745.4 million. The manageable debt level and strong cash flow generation support financial flexibility. The balance sheet reflects a growth-oriented stance, with resources allocated to scaling operations rather than excessive leverage.

Growth Trends And Dividend Policy

Revenue growth is driven by expanding adoption of its CRM platform and upselling premium features. The company does not pay dividends, prioritizing reinvestment in product innovation and global expansion. This aligns with its strategy to capture market share in the competitive SaaS landscape, where continuous innovation is critical.

Valuation And Market Expectations

With a market cap of $32.7 billion, HubSpot trades at a premium, reflecting high growth expectations. A beta of 1.786 indicates volatility, typical of high-growth tech stocks. Investors likely price in sustained revenue expansion and margin improvements as the company scales its subscription base.

Strategic Advantages And Outlook

HubSpot’s integrated CRM platform and focus on inbound marketing provide a durable competitive edge. Its ability to serve mid-market businesses globally positions it well for sustained growth. Challenges include intensifying competition and the need to maintain innovation. The outlook remains positive, supported by strong cash flow and a scalable business model.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount