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 1,763 667.1 617.4 - -
Change - -36.78% 11.11% -48.76% -62.16% -7.44% - -
Enterprise Value (EV) 1 4,721 2,923 3,346 1,698 611.8 499.9 417.9 314.8
Change - -38.08% 14.45% -49.26% -63.96% -18.3% -16.4% -24.67%
P/E -171x -61.4x -51.6x -28.2x -15.2x -18.6x 50.3x 24.3x
PBR 33.8x 21.8x 24x 10.6x 3.3x 2.33x 1.72x 1.31x
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 1.25x 1.18x 1.07x
EV / Revenue 25.1x 11.5x 10x 4.18x 1.34x 1.01x 0.8x 0.54x
EV / EBITDA -2,030x -73,083x 294x 42.1x 10.4x 6.07x 3.59x 2.38x
EV / EBIT -742x -742x 709x 56.1x 12.7x 7.19x 4.25x 2.64x
EV / FCF 340x 331x 763x 72.6x 15.6x 7.9x 4.87x 4.1x
FCF Yield 0.29% 0.3% 0.13% 1.38% 6.43% 12.7% 20.5% 24.4%
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 10.19 10.19 10.19
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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
-18.64x1.01x6.07x - 617M
26.67x9.84x16.09x0.74% 3,900B
122.01x53.97x87.88x-.--% 455B
21.45x6.07x10.63x1.4% 432B
258.08x23.04x67.46x-.--% 333B
2726.7x45.73x149.55x-.--% 280B
26.19x5.25x16.57x1.45% 239B
88.09x8.56x22.9x-.--% 141B
59.54x16.06x42.29x-.--% 135B
493.82x21.18x83.72x-.--% 99.25B
Average 380.39x 19.07x 50.32x 0.4% 601.44B
Weighted average by Cap. 181.78x 15.42x 32.06x 0.64%

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. Valuation Sprout Social, Inc.