logo

AI Integration And Frameai Acquisition Will Reshape Operations

AN
Consensus Narrative from 32 Analysts
Published
24 Apr 25
Updated
20 May 25
Share
AnalystConsensusTarget's Fair Value
US$763.10
17.7% undervalued intrinsic discount
20 May
US$627.80
Loading
1Y
5.5%
7D
-5.5%

Author's Valuation

US$763.1

17.7% undervalued intrinsic discount

AnalystConsensusTarget Fair Value

Last Update01 May 25
Fair value Increased 1.29%

AnalystConsensusTarget has increased future PE multiple from 165.0x to 187.6x.

Read more...

Key Takeaways

  • HubSpot's AI integration and acquisition of frame.ai aim to improve efficiency, personalization, and drive revenue growth through enhanced customer insights and engagement.
  • Expansion upmarket and new pricing strategies are expected to increase revenue per customer, user adoption, and provide smoother revenue growth.
  • Dependence on AI, pricing model challenges, and foreign exchange headwinds pose risks to HubSpot's revenue growth and profit margins, requiring adaptability and strategic adjustments.

Catalysts

About HubSpot
    Provides a cloud-based customer relationship management (CRM) platform for businesses in the Americas, Europe, and the Asia Pacific.
What are the underlying business or industry changes driving this perspective?
  • HubSpot's strategic integration of AI across its platform, including features like AI sales bots and customer support automation, is expected to enhance operational efficiency, reduce costs, and improve net margins by freeing up staff to focus on complex issues.
  • The acquisition of frame.ai positions HubSpot to leverage both structured and unstructured data, offering deeper insights and greater personalization, which could lead to increased customer engagement, retention, and ultimately drive higher revenue growth.
  • By expanding upmarket with product innovations such as enterprise-grade service hub capabilities and CRM development tools, HubSpot expects to increase its revenue per customer and drive more significant deals, positively impacting overall revenue.
  • HubSpot's focus on developing its AI agent ecosystem, along with its low-code tool for builders, could catalyze more innovative solutions and expansions, potentially boosting both user adoption and subscription revenue.
  • Migrating customers to a new pricing model aimed at increasing renewals and seat upgrades is anticipated to provide a smoother revenue growth trajectory and improve net revenue retention over the course of 2025.

HubSpot Earnings and Revenue Growth

HubSpot Future Earnings and Revenue Growth

Assumptions

How have these above catalysts been quantified?
  • Analysts are assuming HubSpot's revenue will grow by 16.1% annually over the next 3 years.
  • Analysts assume that profit margins will increase from 0.2% today to 6.8% in 3 years time.
  • Analysts expect earnings to reach $279.6 million (and earnings per share of $3.73) by about May 2028, up from $4.6 million today. However, there is a considerable amount of disagreement amongst the analysts with the most bullish expecting $391 million in earnings, and the most bearish expecting $207 million.
  • In order for the above numbers to justify the analysts price target, the company would need to trade at a PE ratio of 187.6x on those 2028 earnings, down from 6904.4x today. This future PE is greater than the current PE for the US Software industry at 31.6x.
  • Analysts expect the number of shares outstanding to grow by 2.34% per year for the next 3 years.
  • To value all of this in today's terms, we will use a discount rate of 7.7%, as per the Simply Wall St company report.

HubSpot Future Earnings Per Share Growth

HubSpot Future Earnings Per Share Growth

Risks

What could happen that would invalidate this narrative?
  • The reliance on AI and automated systems brings concern over execution risk and adaptability to changing AI technologies, possibly impacting future operational efficiency and ultimately net margins.
  • Demand environment remains uncertain as buying decisions are still value-driven and committee-based, which can slow down sales cycles and potentially affect revenue growth.
  • HubSpot's plans to introduce hybrid pricing that combines seat-based and usage-based models for AI features could face customer resistance or lead to pricing model challenges that might not be well-received, affecting future net revenue growth.
  • Foreign exchange headwinds are anticipated to impact revenue growth and operating profit margins, with a warning of several percentage point headwinds in 2025, affecting overall profitability.
  • The wind down of legacy Clearbit business poses a revenue growth headwind, indicating potential short-term disruptions in revenue streams which need to be replaced to sustain earnings growth.

Valuation

How have all the factors above been brought together to estimate a fair value?
  • The analysts have a consensus price target of $763.101 for HubSpot based on their expectations of its future earnings growth, profit margins and other risk factors. However, there is a degree of disagreement amongst analysts, with the most bullish reporting a price target of $980.0, and the most bearish reporting a price target of just $535.0.
  • In order for you to agree with the analyst's consensus, you'd need to believe that by 2028, revenues will be $4.1 billion, earnings will come to $279.6 million, and it would be trading on a PE ratio of 187.6x, assuming you use a discount rate of 7.7%.
  • Given the current share price of $612.69, the analyst price target of $763.1 is 19.7% higher.
  • We always encourage you to reach your own conclusions though. So sense check these analyst numbers against your own assumptions and expectations based on your understanding of the business and what you believe is probable.

How well do narratives help inform your perspective?

Disclaimer

AnalystConsensusTarget is a tool utilizing a Large Language Model (LLM) that ingests data on consensus price targets, forecasted revenue and earnings figures, as well as the transcripts of earnings calls to produce qualitative analysis. The narratives produced by AnalystConsensusTarget are general in nature and are based solely on analyst data and publicly-available material published by the respective companies. These scenarios are not indicative of the company's future performance and are exploratory in nature. Simply Wall St has no position in the company(s) mentioned. Simply Wall St may provide the securities issuer or related entities with website advertising services for a fee, on an arm's length basis. These relationships have no impact on the way we conduct our business, the content we host, or how our content is served to users. The price targets and estimates used are consensus data, and do not constitute a recommendation to buy or sell any stock, and they do not take account of your objectives, or your financial situation. Note that AnalystConsensusTarget's analysis may not factor in the latest price-sensitive company announcements or qualitative material.

Read more narratives