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 1,763 667.1 626.5 - -
Change - -36.78% 11.11% -48.76% -62.16% -6.08% - -
Enterprise Value (EV) 1 4,721 2,923 3,346 1,698 611.8 508.5 444.4 388.1
Change - -38.08% 14.45% -49.26% -63.96% -16.88% -12.61% -12.66%
P/E -171x -61.4x -51.6x -28.2x -15.2x -19.3x -345x 24.6x
PBR 33.8x 21.8x 24x 10.6x 3.3x 2.46x 1.97x 1.6x
PEG - -0.8x -1.8x 3.36x 0.5x 0.7x 3.7x -0x
Capitalization / Revenue 26.1x 12.2x 10.3x 4.34x 1.46x 1.27x 1.19x 1.08x
EV / Revenue 25.1x 11.5x 10x 4.18x 1.34x 1.03x 0.85x 0.67x
EV / EBITDA -2,030x -73,083x 294x 42.1x 10.4x 6.19x 4.16x 3.4x
EV / EBIT -742x -742x 709x 56.1x 12.7x 7.48x 4.52x 3.26x
EV / FCF 340x 331x 763x 72.6x 15.6x 8.57x 5.18x 5.05x
FCF Yield 0.29% 0.3% 0.13% 1.38% 6.43% 11.7% 19.3% 19.8%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -0.53 -0.92 -1.19 -1.09 -0.74 -0.535 -0.03 0.42
Distribution rate - - - - - - - -
Net sales 1 187.9 253.8 333.6 405.9 457.5 494.6 524.8 582.1
EBITDA 1 -2.325 -0.04 11.4 40.29 58.92 82.14 107 114.2
EBIT 1 -6.359 -3.938 4.721 30.25 48.11 67.97 98.39 119.1
Net income 1 -28.7 -50.24 -66.43 -61.97 -43.33 -32.23 -1.7 27
Net Debt 1 -176.9 -172.8 -94.4 -65.18 -55.27 -118 -182.1 -238.4
Reference price 2 90.69 56.46 61.44 30.71 11.27 10.34 10.34 10.34
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.($)
-19.33x1.03x6.19x - 627M
25.42x9.4x15.32x0.78% 3,713B
113.89x49x79.4x-.--% 413B
70.66x14.9x31.42x-.--% 93.42B
413.26x17.79x69.97x-.--% 84B
154.15x9x22.98x-.--% 79.65B
37.94x2.01x15.8x-.--% 69.47B
113.57x5.32x25.29x-.--% 46.09B
-274.21x5.71x18.88x-.--% 37.83B
28.06x5.78x27.68x-.--% 37.05B
Average 66.34x 11.99x 31.29x 0.09% 457.42B
Weighted average by Cap. 42.32x 13.02x 22.82x 0.63%

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.