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 1,763 667.1 688.3 - -
Change - -36.78% 11.11% -48.76% -62.16% 3.19% - -
Enterprise Value (EV) 1 4,721 2,923 3,346 1,698 611.8 570.7 488.8 385.7
Change - -38.08% 14.45% -49.26% -63.96% -6.71% -14.37% -21.09%
P/E -171x -61.4x -51.6x -28.2x -15.2x -20.8x 56.1x 27x
PBR 33.8x 21.8x 24x 10.6x 3.3x 2.6x 1.92x 1.47x
PEG - -0.8x -1.8x 3.36x 0.5x 0.8x -0x 0x
Capitalization / Revenue 26.1x 12.2x 10.3x 4.34x 1.46x 1.39x 1.31x 1.19x
EV / Revenue 25.1x 11.5x 10x 4.18x 1.34x 1.15x 0.93x 0.67x
EV / EBITDA -2,030x -73,083x 294x 42.1x 10.4x 6.93x 4.2x 2.91x
EV / EBIT -742x -742x 709x 56.1x 12.7x 8.21x 4.97x 3.24x
EV / FCF 340x 331x 763x 72.6x 15.6x 9.02x 5.69x 5.02x
FCF Yield 0.29% 0.3% 0.13% 1.38% 6.43% 11.1% 17.6% 19.9%
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 11.36 11.36 11.36
Nbr of stocks (in thousands) 54,006 54,838 55,994 57,399 59,189 60,592 - -
Announcement Date 2/22/22 A 2/21/23 A 2/20/24 A 2/25/25 A 2/26/26 A - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-20.8x1.16x6.94x - 689M
25.91x9.57x15.59x0.76% 3,788B
120.51x52.1x84.57x-.--% 439B
63.44x13.4x28.26x-.--% 83.96B
104.81x8.9x22.56x-.--% 79.78B
380.71x16.25x64.21x-.--% 77.11B
38.15x1.91x15.25x-.--% 69.27B
196.75x6.29x24.28x-.--% 49.28B
111.72x4.59x22.29x-.--% 40.04B
27.99x5.79x27.77x-.--% 36.93B
Average 104.92x 11.99x 31.17x 0.08% 466.36B
Weighted average by Cap. 45.43x 13.51x 23.47x 0.62%

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.