Company Valuation: Sprout Social, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 4,898 3,096 3,440 1,763 667.1 592 - -
Change - -36.78% 11.11% -48.76% -62.16% -11.26% - -
Enterprise Value (EV) 1 4,721 2,923 3,346 1,698 611.8 474.4 392.4 289.3
Change - -38.08% 14.45% -49.26% -63.96% -22.46% -17.28% -26.27%
P/E -171x -61.4x -51.6x -28.2x -15.2x -19x 51.3x 24.7x
PBR 33.8x 21.8x 24x 10.6x 3.3x 2.38x 1.75x 1.34x
PEG - -0.8x -1.8x 3.36x 0.5x 0.7x -0x 0x
Capitalization / Revenue 26.1x 12.2x 10.3x 4.34x 1.46x 1.2x 1.13x 1.02x
EV / Revenue 25.1x 11.5x 10x 4.18x 1.34x 0.96x 0.75x 0.5x
EV / EBITDA -2,030x -73,083x 294x 42.1x 10.4x 5.76x 3.37x 2.19x
EV / EBIT -742x -742x 709x 56.1x 12.7x 6.82x 3.99x 2.43x
EV / FCF 340x 331x 763x 72.6x 15.6x 7.49x 4.57x 3.77x
FCF Yield 0.29% 0.3% 0.13% 1.38% 6.43% 13.3% 21.9% 26.5%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -0.53 -0.92 -1.19 -1.09 -0.74 -0.5467 0.2025 0.42
Distribution rate - - - - - - - -
Net sales 1 187.9 253.8 333.6 405.9 457.5 494.6 524.4 579.4
EBITDA 1 -2.325 -0.04 11.4 40.29 58.92 82.39 116.5 132.4
EBIT 1 -6.359 -3.938 4.721 30.25 48.11 69.55 98.39 119.1
Net income 1 -28.7 -50.24 -66.43 -61.97 -43.33 -32.9 12.64 27
Net Debt 1 -176.9 -172.8 -94.4 -65.18 -55.27 -117.6 -199.6 -302.7
Reference price 2 90.69 56.46 61.44 30.71 11.27 10.38 10.38 10.38
Nbr of stocks (in thousands) 54,006 54,838 55,994 57,399 59,189 60,592 - -
Announcement Date 2/22/22 2/21/23 2/20/24 2/25/25 2/26/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
26.04x9.62x15.73x0.77% 3,809B
122.44x53.43x86.72x-.--% 449B
20.67x5.89x10.32x1.45% 416B
252.08x22.5x65.87x-.--% 325B
2647.5x44.38x142.94x-.--% 272B
26.28x5.27x16.62x1.44% 243B
86.75x8.42x22.54x-.--% 139B
57.81x15.57x41.01x-.--% 131B
18.54x11.83x14.1x-.--% 97.19B
Average 362.01x 19.66x 46.21x 0.41% 653.47B
Weighted average by Cap. 168.63x 14.98x 30.15x 0.66%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. SPT Stock
  4. SPJ Stock
  5. Valuation Sprout Social, Inc.