StubHub Holdings, Inc. (STUB) intrinsic value & 10-year financials
StubHub Holdings, Inc. (STUB) has a Graham intrinsic value of $33.85 per share. At $5.86 on Oct 17, 2026, the stock trades 83% below that value. Over the last 4 fiscal years revenue grew 13.0% a year to $1.7B, with an average return on invested capital of -11.5%.
- Graham intrinsic value
- $33.85
- Share price (Oct 17, 2026)
- $5.86
- Price vs Graham value
- 83% below
- Market cap
- $1.9B
- Revenue (FY2025)
- $1.7B
- Revenue growth (4-yr CAGR)
- 13.0%
- ROIC (10-yr avg)
- -11.5%
- Free cash flow (FY2025)
- $191.2M
STUB 10-year financial history
| Fiscal year | Revenue | Net income | EPS (diluted) | Free cash flow | Operating margin | ROIC |
|---|---|---|---|---|---|---|
| FY2025 | $1.7B | -$1.9B | -$6.27 | $191.2M | -77.0% | -73.4% |
| FY2024 | $1.8B | -$2.8M | -$0.18 | $259.8M | 7.8% | 3.1% |
| FY2023 | $1.4B | $405.2M | $1.14 | $305.7M | 18.5% | 35.8% |
| FY2022 | — | — | — | — | — | — |
Source: annual 10-K filings on SEC EDGAR. Figures in USD.
Executive summary
StubHub Holdings, Inc. revenue growth over the past decade is N/A; insufficient history prevents a reliable 10-year CAGR calculation.
StubHub Holdings, Inc. has historically struggled to out-earn its cost of capital, averaging just -11.5% ROIC.
StubHub Holdings, Inc. capital allocation metrics are N/A for the decade; share count and net debt history are incomplete.
Benjamin Graham lens
Under Benjamin Graham's formula using SEC EDGAR fundamentals, StubHub Holdings, Inc. is modeled at 13.0% normalized earnings growth with a 5.1% bond-yield adjustment. The resulting Graham intrinsic value estimate is $33.85 per share.