|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 59.48 USD | +2.03% |
|
+6.92% | -33.17% |
| 06-30 | SPS Commerce Completes Sale of 3P Revenue Recovery Business | MT |
| 06-29 | An undisclosed buyer acquired 3P Revenue Recovery business of SPS Commerce, Inc from SPS Commerce, Inc. for $9.5 million. | CI |
Company Valuation: SPS Commerce, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 5,120 | 4,629 | 7,113 | 6,912 | 3,361 | 2,140 | - | - |
| Change | - | -9.58% | 53.68% | -2.83% | -51.38% | -36.33% | - | - |
| Enterprise Value (EV) 1 | 4,862 | 4,415 | 6,838 | 6,671 | 3,210 | 1,892 | 1,740 | 1,577 |
| Change | - | -9.21% | 54.9% | -2.44% | -51.89% | -41.04% | -8.06% | -9.38% |
| P/E | 118x | 86.2x | 110x | 90.2x | 36.2x | 22.5x | 18.6x | 15.4x |
| PBR | - | - | - | - | - | 1.96x | 1.69x | 1.46x |
| PEG | - | 3.7x | 6.1x | 5.7x | 1.8x | 4.35x | 0.9x | 0.7x |
| Capitalization / Revenue | 13.3x | 10.3x | 13.2x | 10.8x | 4.47x | 2.68x | 2.51x | 2.33x |
| EV / Revenue | 12.6x | 9.79x | 12.7x | 10.5x | 4.27x | 2.37x | 2.04x | 1.72x |
| EV / EBITDA | 45.4x | 33.4x | 43.4x | 35.7x | 13.9x | 7.17x | 5.92x | 4.73x |
| EV / EBIT | 52.4x | 37.9x | 49.2x | 40x | 15.3x | 7.88x | 6.46x | 5.11x |
| EV / FCF | 52.1x | 55.1x | 60.8x | 48.6x | 21.1x | 10.3x | 8.74x | 7.13x |
| FCF Yield | 1.92% | 1.82% | 1.65% | 2.06% | 4.74% | 9.66% | 11.4% | 14% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 1.21 | 1.49 | 1.76 | 2.04 | 2.46 | 2.587 | 3.127 | 3.778 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 385.3 | 450.9 | 536.9 | 637.8 | 751.5 | 797.5 | 852.5 | 918.7 |
| EBITDA 1 | 107 | 132.3 | 157.6 | 186.6 | 231.4 | 263.9 | 293.8 | 333.6 |
| EBIT 1 | 92.78 | 116.3 | 138.9 | 167 | 209.2 | 240.2 | 269.2 | 308.8 |
| Net income 1 | 44.6 | 55.13 | 65.82 | 77.05 | 93.34 | 99.21 | 118.3 | 143.3 |
| Net Debt 1 | -257.3 | -214.3 | -275.4 | -241 | -151.4 | -247.7 | -400.2 | -563.4 |
| Reference price 2 | 142.35 | 128.43 | 193.84 | 183.99 | 89.13 | 58.29 | 58.29 | 58.29 |
| Nbr of stocks (in thousands) | 35,964 | 36,042 | 36,698 | 37,568 | 37,709 | 36,713 | - | - |
| Announcement Date | 2/9/22 | 2/9/23 | 2/8/24 | 2/10/25 | 2/12/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 22.53x | 2.37x | 7.17x | -.--% | 2.14B | |
| 22.31x | 6.09x | 10.79x | 1.42% | 410B | |
| 19.44x | 4.05x | 12.66x | 1.91% | 187B | |
| 53.18x | 6.3x | 17.32x | -.--% | 109B | |
| 31.68x | 3.01x | 10.84x | 0.21% | 39.84B | |
| 4.31x | 77.99x | 660.55x | -.--% | 32.84B | |
| 31.81x | 12.4x | 20.21x | -.--% | 27.98B | |
| 32.3x | 1.96x | 17.88x | -.--% | 16.64B | |
| 23.41x | 3.35x | 11.28x | - | 12.26B | |
| 72.32x | 6.89x | 29.53x | -.--% | 10.63B | |
| Average | 31.33x | 12.44x | 79.82x | 0.39% | 84.92B | |
| Weighted average by Cap. | 26.54x | 8.39x | 37.85x | 1.14% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- SPSC Stock
- Valuation SPS Commerce, Inc.
Select your edition
All financial news and data tailored to specific country editions
