HubSpot Inc. logo

HubSpot Inc.

HUBS | NYSE
Chart Builder DCF Calculator
$212.07
-$1.79 (-0.84%)
Sep 22, 2026, 1:07 PM ET · Market open
Fiscal Quarter
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
Q3 2023
Sep 29, 2023
Q2 2023
Jun 29, 2023
Q1 2023
Mar 30, 2023
Q4 2022
Dec 30, 2022
Q3 2022
Sep 29, 2022
Q2 2022
Jun 29, 2022
Q1 2022
Mar 30, 2022
Q4 2021
Dec 30, 2021
Q3 2021
Sep 29, 2021
Q2 2021
Jun 29, 2021
Q1 2021
Mar 30, 2021
Net Income
75.89M 32.55M 54.43M 16.54M -3.26M -21.79M 4.98M 8.15M -14.44M 5.93M -13.6M -5.46M -118.95M -36.57M -15.64M -31.41M -56.36M -9.34M -16.37M -13.74M -24.57M -23.16M
Depreciation & Amortization
84.64M 40.24M 38.57M 35.7M 33.19M 28.83M 28.38M 25.01M 22.2M 21.23M 19.17M 20.51M 16.43M 16.57M 15.53M 15.56M 14.27M 12.8M 11.97M 11.45M 10.53M 11.21M
Stock-Based Compensation
244.23M 115.74M 132.4M 138.09M 140.98M 116.69M 134.39M 130.27M 128.99M 111.12M 113.73M 107.51M 128M 83.04M 76.77M 72.21M 81.16M 45.7M 45.91M 44.99M 43.43M 32.42M
Other Working Capital
-13.76M -75.4M 134.88M -13.62M 35.63M -16.37M 105.48M -4.57M 154K -10.9M 72.24M -18.03M -5.7M 10.84M 60.03M 12.1M 13.5M 28.56M 52.7M 9.49M 11.73M 21.23M
Other Non-Cash Items
-5.04M -4M -12.17M -6.08M -17.77M -9.15M -14.12M 3.98M -13.13M -24.26M -7.12M -12.2M 52.62M -5.6M 1.05M -4.13M 1.07M -2.43M 5.52M -11.02M 3.94M -440K
Deferred Income Tax
-1.85M -73K 268K -56K 121K -335K 3.3M -399K -45K -167K 265K 141K 4.76M 47K -1.53M -191K -152K -246K -1.55M -201K -114K -1.01M
Change in Working Capital
23.72M 14.36M 33.94M 3.17M 11.1M 47.32M 37.21M -7.46M -5.77M 13.23M -8.12M -21.45M -6.32M 23.58M 13.8M 8.02M 931K 35.74M 49.7M 11.17M 4.98M 43.67M
Operating Cash Flow
421.58M 198.83M 247.43M 187.36M 164.36M 161.57M 194.14M 159.54M 117.83M 127.09M 104.31M 89.05M 76.54M 81.07M 89.97M 60.06M 40.92M 82.23M 95.18M 42.65M 38.19M 62.7M
Capital Expenditures
-35.07M -15.42M -43.71M -10.35M -16.03M -13.35M -12.73M 31.94M -29.64M -27.52M -25.94M -28.54M -27.35M -18.43M -19.04M -24.53M -28.54M -19.66M -18.83M -15.87M -15.86M -11.31M
Cash Acquisitions
-27.45M -8.34M -16.14M -1.64M -18.48M -51.36M -36.5M -3.94M n/a n/a -141.9M -2.25M n/a n/a -1.25M -1.65M -250K n/a n/a n/a -792K -19.12M
Purchase of Investments
-372.62M -364.48M -263.94M -363.72M -163.65M -685.38M -515.19M -838.62M -255.94M -399.41M -446.36M -409.17M -369.12M -368.25M -255.45M -400.86M -437.34M -440.59M -450.32M -387.27M -296.13M -364.14M
Sales Maturities Of Investments
900.78M 487.69M 354.19M 580.43M 502.45M 803.06M 503.05M 307.96M 496.81M 352.79M 347.75M 424.95M 441.87M 287.97M 167.2M 391.93M 345.16M 405.22M 459.34M 344.17M 219.68M 376.92M
Other Investing Acitivies
-74.82M -34.87M -30.26M -34.52M -35.69M -30.42M -24.15M -23.65M -19.51M -21.63M -17.25M -17.69M -16.47M -15.12M -13M -11.42M -20.21M -9.72M -7.5M -9.22M -9.08M -7.34M
Investing Cash Flow
390.82M 64.58M 30.4M 170.21M 268.6M 22.56M -85.51M -569.38M 213.16M -74.13M -266.45M -15.01M 45.4M -98.71M -108.54M -35.11M -120.98M -55.04M -9.8M -58.96M -93.09M -17.65M
Debt Repayment
n/a n/a n/a n/a -369.24M -90.57M -57K n/a n/a n/a -13K n/a n/a n/a n/a n/a -19.32M -1.62M -9.1M -35.02M -9.51M -35.9M
Common Stock Repurchased
-742.88M -206.68M -14.75M n/a -125M 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 n/a n/a n/a n/a
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 n/a n/a n/a n/a n/a n/a n/a n/a n/a
Other Financial Acitivies
-8.03M -5.81M -3.4M -4.36M -4.74M -9.07M -4.17M -4.29M -4.7M -8.79M -3.14M -3.47M -2.9M -1.2M -1.57M -2.19M -3.41M -4.35M 2.55M -4.81M -3.95M -2.24M
Financial Cash Flow
-727.68M -196.18M -9.47M -340.58M -479.63M -80.33M 10.06M 11.67M 20.61M 11.16M 6.65M 9.92M 10.39M 10.06M 8.61M 7.83M -14.89M 5.88M 5.83M -30.57M -4.93M -21.8M
Net Cash Flow
76.07M 61.7M 267.89M 13.16M -25.18M 112.36M 102.61M -387.82M 350.08M 59.81M -146.66M 78.33M 132.06M -5.86M -513K 26M -102.77M 31.42M 88.68M -50M -59.16M 19.38M
Free Cash Flow
386.51M 183.4M 203.72M 177.01M 148.34M 148.23M 181.42M 191.49M 88.19M 99.57M 78.38M 60.51M 49.19M 62.64M 70.93M 35.53M 12.38M 62.56M 76.36M 26.78M 22.33M 51.39M
Adj. Free Cash Flow
142.28M 67.66M 71.32M 38.92M 7.36M 31.53M 47.03M 61.22M -40.81M -11.55M -35.35M -47M -78.81M -20.4M -5.84M -36.68M -68.79M 16.86M 30.44M -18.21M -21.1M 18.97M
Maintenance CapEx
-35.07M -15.42M -14.85M n/a n/a n/a n/a 57.25M -5.25M -1.39M n/a n/a -19.81K n/a n/a n/a n/a n/a n/a n/a n/a n/a
Growth CapEx
n/a n/a -28.86M -10.35M -16.03M -13.35M -12.73M -25.31M -24.39M -26.13M -25.94M -28.54M -27.33M -18.43M -19.04M -24.53M -28.54M -19.66M -18.83M -15.87M -15.86M -11.31M
Owner Earnings
386.51M 183.4M 232.58M 187.36M 164.36M 161.57M 194.14M 216.79M 112.58M 125.7M 104.31M 89.05M 76.52M 81.07M 89.97M 60.06M 40.92M 82.23M 95.18M 42.65M 38.19M 62.7M

© 2026 bestshares.com. All rights reserved.