AlphaMadera's AlphaVal page classifies StubHub Holdings, Inc. as a High-Growth Software business and values it using Revenue × Terminal Margin DCF, then compares the result to the current market price to flag STUB as undervalued, fairly valued, or overvalued.

What is StubHub Holdings, Inc.'s fair value?

Fair value for STUB comes from a Revenue × Terminal Margin DCF model -- the approach AlphaVal selected for this company's High-Growth Software classification. The live AlphaVal page shows bear, base, and bull scenarios alongside the key assumption behind each.

How does AlphaMadera value STUB?

AlphaVal routes each company to one of ten valuation archetypes based on its business model. STUB was classified as High-Growth Software and is valued using Revenue × Terminal Margin DCF, built from STUB's most recent reported fundamentals.

STUB - StubHub Holdings, Inc.

Price: -- -- | CONSENSUS: Buy DETAILS | PRICE TARGET: $10.75 DETAILS

AlphaVal

Deterministic, archetype-aware fair value

High-Growth Software 80% confidence

Primary model: Revenue × Terminal Margin DCF

Valuation Signal Undervalued Strong

Trading 86.0% below fair value

Current Price $5.96

Bear Case $19.84 232.8% upside ($19.84 - $5.96) / $5.96 = 232.8% 14% rev growth, 21% terminal margin

Fair Value $42.67 615.9% upside ($42.67 - $5.96) / $5.96 = 615.9% 24% rev growth, 28% terminal margin

Bull Case $70.29 1079.4% upside ($70.29 - $5.96) / $5.96 = 1079.4% 31% rev growth, 32% terminal margin

Adjust Assumptions

Revenue Growth Rate

24.0%

Terminal FCF Margin

28.0%

Discount Rate

12.0%

Key Value Driver

Revenue growth (24%) × margin expansion to 28%

Terminal Value % of EV 60%

Implied Market Multiple 1.3x

Market is pricing in (growth)

Plain-Language Summary

Projecting 24% revenue growth with FCF margins expanding from 17% to 28% over 10 years, discounted at 12%, the base-case value is $42.67 per share.

Analyst Consensus (External Reference)

Never blended into the bear/base/bull estimates above -- shown only as an outside comparison.

Average Target (10 analysts) $10.75

Analyst Range $7.50 – $14.00

Divergence from AlphaVal 297%

Warnings

ℹ Gross margin of 81% means each dollar of revenue is highly profitable. As the company grows, overhead costs should shrink as a share of revenue, boosting overall profits.

ℹ Wall Street's average price target is $10.75 (from 10 analysts). Our estimate is 297% above the consensus -- consider that gap carefully.

Key Risks

Current FCF misleads — the model values future margins, not today's cash
SBC dilution is the hidden tax: 2-4% annual share growth compounds fast
Revenue deceleration is inevitable — the question is when and how steep