CVE Valuation Report | Mar 22, 2026
HUBS
HUBSPOT INC
10-K · Filed 2026-02-11
C
$150
$200
$250
$300
$350
$400
$450
$500
.
FV
MKT
.
1Y
.
.
.
Fair Value
$220.97
1Y Target
$364.18
MKT. PRICE
$258.81
Model Blend
MODERATE agreement · 35% spread
EV/Rev$257.63 · 48%
DCF$300.09 · 31%
Comps$70.50 · 16%
Residual Income$17.64 · 5%
Trailing Rev Growth
19.2%
Model Implied Rev CAGR
6.5%
Market Cap
$14B
ClarVal Report
Mar 22, 2026
9:33 PM EDT
Get the Full Report
Monte Carlo confidence intervals, financial statements, scenario modeling, comparable companies, and market context — all in one report.
Run Full Valuation →
Free · 5 valuations/month · No credit card required
HUBS Valuation Summary

Based on Clarity's multi-model valuation engine, HUBSPOT INC (HUBS) has an estimated fair value of $220.97 per share, compared to its current market price of $258.81. The stock is currently trading 14.6% above Clarity's fair value estimate, resulting in a verdict of OVERVALUED.

This valuation blends 4 independent models — including EV/Revenue, Discounted Cash Flow (DCF), Comparable Companies, and 1 more. The primary weight is given to the EV/Revenue model, with Bayesian triangulation used to reconcile the estimates into a single blended fair value. The 4 models show moderate agreement with a 35% spread between the highest and lowest estimates.

Monte Carlo simulation across 5,000 scenarios estimates a 27.7% probability that the stock is trading below its intrinsic value, with a median simulated value of $187.08.

Clarity's 1-year price target is $364.18, reflecting expected earnings growth and margin trajectory.

HUBSPOT INC is classified under the SaaS / Tech sector, and this valuation is based on 10-K · Filed 2026-02-11 filings sourced directly from SEC EDGAR. All models use trailing twelve month financials where available, with sector-appropriate growth and discount rate assumptions.

Not financial advice. For educational and research purposes only.
Updated Mar 22, 2026, 9:33 PM EDT · Powered by Clarity Valuation Engine · Methodology

HUBSPOT INC (HUBS) Valuation Summary

Clarity's 6-model valuation engine estimates HUBSPOT INC (HUBS) at $220.97 per share, compared to the current market price of $258.81. This represents a 14.6% downside from the current price. The verdict is OVERVALUED.

This valuation was generated from HUBSPOT INC's 10-K · Filed 2026-02-11 filing, classified in the SaaS / Tech sector with high confidence. Model agreement is MODERATE with a 35% spread across models.

Models used: DCF (scenario-weighted), Residual Income, Comparable Companies, EV/Revenue, ROIC Fade, and Dividend Discount Model. All data sourced from SEC EDGAR and validated against XBRL structured filings.