StubHub  Inc. logo

StubHub Inc.

STUB | NYSE
Chart Builder DCF Calculator
$5.91
-$0.04 (-0.67%)
Sep 22, 2026, 11:31 AM ET · Market open
TTM
Period Ending
Q2 2026
Jun 29, 2026
Q1 2026
Mar 30, 2026
Q4 2025
Dec 30, 2025
Q3 2025
Sep 29, 2025
Q2 2025
Jun 29, 2025
Q1 2025
Mar 30, 2025
Q4 2024
Dec 30, 2024
Q3 2024
Sep 29, 2024
Q2 2024
Jun 29, 2024
Q1 2024
Mar 30, 2024
Q4 2023
Dec 30, 2023
Q2 2023
Jun 29, 2023
Q1 2023
Mar 30, 2023
Net Income
-1.8B -1.87B -1.92B -1.32B -54.83M -8.93M -2.8M 282.33M 315.35M 349.05M 349.27M 9.95M -15.83M
Depreciation & Amortization
31.96M 27.15M 25.6M 25.56M 25.32M 24.98M 24.53M 23.96M 17.8M 17.27M 16.95M 11.12M 5.58M
Stock-Based Compensation
1.41B 1.41B 1.41B 1.41B 7.53M 6.12M 2.93M 2.93M 2.93M 2.31M n/a n/a n/a
Other Working Capital
521.21M 231.56M 198.53M 182.72M 175.73M 311.41M 396.49M 396.49M 396.49M 226.6M 133.58M 133.58M 213.73M
Other Non-Cash Items
131.08M 148.9M 170.27M 55.4M 72.29M -1.6M -37.65M -322.22M -349.06M -334.66M -297.02M 48.13M 36.97M
Deferred Income Tax
383.58M 362.89M 356.82M -135.46M -30.67M 35.68M 40.51M 40.51M 40.51M -109K 6.11M 6.11M 1.07M
Change in Working Capital
480.06M 251.6M 146.98M 139.59M 158.01M 240.29M 371.06M 371.06M 371.06M 194.75M 77.82M 77.82M 157.1M
Operating Cash Flow
635.2M 332.66M 192.57M 181.44M 177.64M 296.54M 398.58M 398.58M 398.58M 228.61M 153.13M 153.13M 184.88M
Capital Expenditures
-1.18M -10.37M -17.41M -17.19M -16.82M -8.99M -3.45M -3.45M -3.45M -2.1M -921K -921K -484K
Cash Acquisitions
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Purchase of Investments
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Sales Maturities Of Investments
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Other Investing Acitivies
-11.79M -9.31M -16.02M -16.02M -16.02M -8.16M -2.77M -2.77M -2.77M -1.69M -385K -385K n/a
Investing Cash Flow
-37.61M -35.01M -34.38M -25.21M -16.82M -8.99M -3.45M -3.45M -3.45M -2.49M -1.68M -1.68M -862K
Debt Repayment
-900M -904.88M -909.76M -759.76M -9.76M -34.1M -56.13M -56.13M -56.13M -31.99M -10.14M -10.14M -5.07M
Common Stock Repurchased
-33.65M -5K -1.01M -1M -1M -1M n/a n/a n/a -250K -1.09M -1.09M -841K
Dividend Paid
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Other Financial Acitivies
-171.36M -71.12M -68.48M -67.56M 33K 33K n/a n/a n/a n/a n/a n/a n/a
Financial Cash Flow
-134.64M 73.01M 71.79M 224.54M 67.92M -11.83M -32.15M -32.15M -32.15M -31.49M 103.77M 103.77M 109.09M
Net Cash Flow
458.88M 377.39M 242.26M 1.39B 82.53M 117.04M 194.98M -959K 1.16B 995.65M 363.48M -441.86M -404.72M
Free Cash Flow
634.02M 322.3M 175.16M 164.25M 160.83M 287.55M 395.13M 395.13M 395.13M 226.51M 152.21M 152.21M 184.39M
Adj. Free Cash Flow
-771.23M -1.08B -1.24B -1.25B 153.3M 281.44M 392.2M 392.2M 392.2M 224.2M 152.21M 152.21M 184.39M
Maintenance CapEx
-808K -10M -16.06M -15.84M -15.84M -6.28M -436.34K -436.34K -436.34K -392.85K n/a n/a n/a
Growth CapEx
-372K -372K -1.35M -1.35M -977.46K -2.71M -3.01M -3.01M -3.45M -2.19M n/a n/a n/a
Owner Earnings
634.4M 322.67M 176.51M 165.6M 161.8M 290.26M 398.14M 398.14M 366.39M 413.09M n/a n/a n/a

© 2026 bestshares.com. All rights reserved.