HUBS · Research
HubSpot Grows to 306,446 Customers but Stock Pay Takes 60.10% of Operating Cash
HubSpot revenue grew 19.83% in Q2 2026 and customers rose 14.35%. Operating cash flow is strong, but stock pay of $514.71M over twelve months consumes most of it, and buybacks of $748.70M in six months are offsetting dilution.
| Scorecard | Read |
|---|---|
| Thesis | HubSpot keeps adding small and mid-sized customers at double-digit rates while revenue per customer rises, so revenue compounds near 20% |
| What proves it wrong | Customer growth falls below 10% while average revenue per customer stalls, or stock pay stays above 14% of revenue |
| Next catalyst | Q3 2026 results for the quarter ended Sep 30, 2026, with customer count and average subscription revenue per customer |
| Key multiple | 39.87x EV / GAAP EBITDA of $289.64M |
| Debt | $0 of borrowings. A $500M secured revolving credit facility entered in Feb 2026 is undrawn |
| Stock pay | $514.71M from the cash flow line, 14.92% of revenue |
What HubSpot sells
HubSpot sells customer relationship software to small and mid-sized companies. Marketing, sales and service teams use it to track contacts, run campaigns, manage deals and handle support [1].
Q2 2026 revenue was $911.74M, up 19.83% from $760.87M [1]. Twelve-month revenue was $3.45B [1].
Subscription revenue was $894.03M and professional services $17.72M [1]. HubSpot is almost entirely a subscription business.
About 41% of revenue comes from outside the Americas [1], so currency moves matter.
Two growth engines
Customers reached 306,446 at Jun 30, 2026, up 14.35% from 267,982 [1].
Average subscription revenue per customer was $11,800, up 4.33% from $11,310 [1]. More customers paying more each is how HubSpot gets to near 20% growth.
The mix of those two drivers matters. Customer growth reflects HubSpot winning new small businesses.
Revenue per customer reflects selling more products and seats to existing ones.
Remaining performance obligations
About $1.7B of revenue is expected from remaining performance obligations on contracts longer than one year, and 89% of it in the next 24 months [1].
That figure is small relative to annual revenue because most HubSpot customers sign monthly or annual contracts. Visibility comes from renewal behavior rather than long contracts.
GAAP profit is thin
Q2 GAAP operating income was $43.3M, a margin of 4.75% [1]. Twelve-month GAAP EBITDA was $289.64M, 8.40% of revenue.
The gap between GAAP and adjusted numbers is mainly stock pay. Over twelve months it was $514.71M, 14.92% of revenue [1].
Twelve-month operating cash flow was $856.37M, 24.83% of revenue. Capex was $197.93M, 5.74% of revenue [1].
That leaves a business that collects cash well but whose costs are mostly paid in shares. The question for owners is how much of the operating cash flow is truly theirs.
How good is the revenue
Subscription is 98.06% of revenue. Professional services, onboarding and training, is small and is priced near cost to speed adoption [1].
Customer growth of 14.35% outpaced revenue per customer growth of 4.33%. HubSpot is still mainly winning new logos rather than expanding existing ones.
Smaller customers tend to churn faster than enterprises. A base of 306,446 customers with average revenue of $11,800 is diversified, but it is exposed to small business conditions.
The toll-gate test
A toll gate owns the record, owns the connection, prices on outcomes and spends R&D on the gate. HubSpot owns the record: the customer database is the product.
Pricing is the weak test. HubSpot charges by seat and contact tier, not by revenue its customers close.
Agents that do the work of seats could pressure seat-based pricing.
The connection test is partial. HubSpot integrates with many tools but small businesses can switch more easily than enterprises.
The owner-cash staircase
Start with GAAP EBITDA of $289.64M: operating income of $130.74M plus D&A of $158.91M over the twelve months [1]. Each step down the staircase removes one thing an owner cannot spend.
Step one is operating cash flow of $856.37M, above EBITDA by $566.72M. Operating cash ran far above EBITDA because stock pay is non-cash and customers pay ahead for annual plans [1].
Step two subtracts stock pay of $514.71M, taken from the cash flow line. That leaves $341.65M.
Stock pay is 60.10% of operating cash flow. That is the central issue for HubSpot owners: most of the cash generation goes to paying employees in shares [1].
Step three subtracts all capex of $197.93M, including capitalized software. Owner cash is $143.72M, or 4.17% of revenue and 49.62% of EBITDA.
Capex includes capitalized software development and data center equipment. It is meaningful relative to owner cash [1].
| Step | Twelve months | What the gap is |
|---|---|---|
| GAAP EBITDA | $289.64M | Operating income plus D&A |
| Operating cash flow | $856.37M | Working capital, cash taxes, interest and non-cash items |
| After stock pay | $341.65M | Stock pay treated as a real cost |
| After all capex | $143.72M | What an owner could take out |
Balance sheet and debt
HubSpot has no borrowings. In February 2026 it entered a $500M secured revolving credit facility, and nothing is drawn [1].
Cash and equivalents were $958.31M at Jun 30, 2026 [1]. The EV uses cash and equivalents only.
Buybacks were $212.31M in Q1 and $536.39M in Q2, $748.70M in six months [1]. Treasury shares rose to 5,744 thousand from 2,277 thousand.
The cover-page share count was 49,866,201 at Jul 31, 2026 [1].
What the multiple measures
EV is $11.55B: equity value at the Oct 27, 2026 close on 49.87M cover-page shares, plus debt of $0.00M at carrying value, less cash and equivalents of $958.31M.
On GAAP EBITDA of $289.64M that is 39.87x. On operating cash flow of $856.37M it is 13.48x.
Owner cash of $143.72M is 1.24% of EV.
Cash exceeds debt by $958.31M, so the balance sheet adds no leverage to the multiple.
What gets overlooked
Buybacks of $748.70M in six months exceed the twelve-month owner cash of $143.72M. HubSpot is using its balance sheet cash to offset dilution.
The international share of 41% means a stronger dollar can slow growth in dollars even when local currency demand is steady.
The customer count includes many very small businesses. Churn at the low end can be high even when the total grows.
The secured revolver dates from February 2026 [1]. Having it in place while buying back shares at this pace gives HubSpot a backstop if cash runs lower.
GAAP operating income of $43.3M in Q2 is small next to quarterly stock pay. Adjusted margins that exclude stock pay describe a different company from the one owners own a piece of.
Peers
The peer set is Freshworks, Zoom and Docusign: subscription software for business users with large customer counts.
Peer figures come from each company's latest periodic filing [2][3][4]. Figures are derived from filed statements, and nothing here is a price view.
HubSpot has the fastest quarter growth in the group and the highest stock pay share of revenue.
Bull, base and bear
| Case | What happens | What the filings would show |
|---|---|---|
| Bull | Customer growth stays near 14% and revenue per customer rises 5% or more | Revenue growth near 20% |
| Base | Customer growth eases to 10% and revenue per customer rises 3% to 4% | Revenue growth near 14% to 16% |
| Bear | Agents replace seats and small business churn rises | Revenue per customer falling and customer growth below 8% |
The base case keeps HubSpot growing in the mid teens with steady stock pay.
The bear case is seat compression. If agents replace sales and service seats, revenue per customer falls even as the customer count rises.
The bull case is HubSpot selling more products per customer. Revenue per customer rising faster than 5% would show it.
What to watch
Watch average subscription revenue per customer in Q3. It is the number most exposed to seat-based pricing pressure [1].
Watch stock pay as a share of revenue. A drop below 14% would mean margins are improving for owners, not only on an adjusted basis.
Watch the split between customer growth and revenue per customer. If revenue per customer starts carrying more of the growth, HubSpot is succeeding at selling more of its platform to the same businesses.
Watch professional services. At $17.72M it is small, but a rise would suggest HubSpot is moving up to larger customers who need more onboarding help.
Watch the international share. With 41% of revenue outside the Americas, currency can add or subtract several points of growth in a year.
Watch buybacks against cash. Six months of buybacks used a large share of cash on hand.
Stock Profiles & Comparable Companies
HUBS Stock Profile →More Published Research
View All →Oracle's $20B cap leaves out the $288B it signed in data center leases
At its Investor Day on Oct 28, Oracle capped new money at $20B through fiscal 2030 and said new contracts will not need incremental capital from Oracle. Both promises leave out leases.
Thoma Bravo paid 8.4 times revenue for the map of who can open what
Varonis is being taken private. On Oct 15, 2026 it signed an all-cash merger with Proofpoint, a Thoma Bravo portfolio company, valued at about $6.3B and expected to close in the first half of 2027.