HubSpot, Inc. (HUBS) — Estimates & Forecasts
Proprietary EPS, revenue & margin forecasts — FY+1 to FY+4
Popular:
Proprietary EPS, revenue & margin forecasts — FY+1 to FY+4
| Metric | 2023 | 2024 | 2025 | 2026E | 2027E | 2028E | 2029E |
|---|---|---|---|---|---|---|---|
| Net Income | $-165M | $5M | $93M | $370M | $391M | $79M | $116M |
| EPS (Diluted) | $-3.30 | $0.09 | $0.86 | $6.78 | $6.98 | $1.37 | $1.97 |
| YoY Growth | — | — | +1909.8% | +297.8% | +5.8% | -79.8% | +47.2% |
| Net Margin | -7.6% | 0.2% | 3.0% | 10.1% | 8.9% | 1.5% | 2.0% |
| Metric | 2025A | 2026E | 2027E | 2028E | 2029E |
|---|---|---|---|---|---|
| Revenue | $3.1B | $3.7B | $4.4B | $5.1B | $5.9B |
| Net Income | $93M | $370M | $391M | $79M | $116M |
| EPS (Diluted) | $0.86 | $6.78 | $6.98 | $1.37 | $1.97 |
| Free Cash Flow | $708M | $36M | $91M | $158M | $232M |
Forecast ranges are relatively stable; revisions are usually smaller unless a major catalyst hits.
HubSpot, Inc.'s projected EPS for the next fiscal year is $6.78. This estimate blends our quantitative model with Wall Street analyst consensus and carries a confidence score of 79/100. The model factors in revenue trajectory, margin path, and share buyback trends to arrive at this figure.
Our scenario-based model produces three price targets for HubSpot, Inc.: Bear case $-1281, Base case $265, and Bull case $5. These targets are derived by applying the median historical P/E ratio to forward EPS estimates under each growth scenario. They are not buy/sell recommendations.
HubSpot, Inc.'s projected revenue growth for the next fiscal year is 22.9%, reaching approximately $3.7B in total revenue. Growth estimates are probability-weighted and blend analyst consensus with our CAGR extrapolation model. Outer years (FY+3, FY+4) fade toward industry median growth rates.
Accuracy depends on several measurable factors. Our model confidence score of 79/100 is computed from revenue predictability (25% weight), margin stability (20%), historical earnings beat rate (20%), data depth (15%), analyst coverage (10%), and model-consensus agreement (10%). Currently expanding margins support higher forecast reliability. No forecast model is perfect — always cross-reference with your own analysis.
HubSpot, Inc.'s forward operating margin is estimated at -1.5% for the next fiscal year. The margin trend is currently "expanding". Our model tracks margin mean-reversion patterns and adjusts for sector-specific cost dynamics. Operating leverage is a key driver of EPS growth beyond top-line revenue expansion.
The v2 model uses a multi-step process: (1) Revenue is projected via blended CAGR with probability weighting, (2) Operating and net margins follow a mean-reversion path calibrated to sector norms, (3) EPS is derived from net income divided by projected diluted shares (accounting for buyback trends), (4) For FY+1 and FY+2, estimates are blended with analyst consensus based on coverage depth, (5) Price targets apply median historical P/E to forward EPS under bear/base/bull growth scenarios. All inputs are from public filings and third-party data providers.
The bear case ($-1281) assumes P25 revenue growth, worst-case margins, and multiple compression. Key risks include: unexpected margin contraction, revenue deceleration below model floor, regulatory headwinds, macro deterioration, or competitive disruption. A confidence score below 60 suggests higher estimate volatility. Always size positions according to the full scenario range, not just the base case.
Our model is below Wall Street consensus with a 45.4% gap. For FY+1, analyst estimates blend with our model at 53% analyst weight. By FY+3 and FY+4, estimates are purely model-driven as analyst coverage thins out at longer horizons.