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 1,763 667.1 740.4 - -
Change - -36.78% 11.11% -48.76% -62.16% 11% - -
Enterprise Value (EV) 1 4,721 2,923 3,346 1,698 611.8 622.9 540.9 437.8
Change - -38.08% 14.45% -49.26% -63.96% 1.81% -13.16% -19.06%
P/E -171x -61.4x -51.6x -28.2x -15.2x -22.4x 60.3x 29.1x
PBR 33.8x 21.8x 24x 10.6x 3.3x 2.8x 2.06x 1.58x
PEG - -0.8x -1.8x 3.36x 0.5x 0.9x -0x 0x
Capitalization / Revenue 26.1x 12.2x 10.3x 4.34x 1.46x 1.5x 1.41x 1.28x
EV / Revenue 25.1x 11.5x 10x 4.18x 1.34x 1.26x 1.03x 0.76x
EV / EBITDA -2,030x -73,083x 294x 42.1x 10.4x 7.56x 4.64x 3.31x
EV / EBIT -742x -742x 709x 56.1x 12.7x 8.96x 5.5x 3.67x
EV / FCF 340x 331x 763x 72.6x 15.6x 9.84x 6.3x 5.7x
FCF Yield 0.29% 0.3% 0.13% 1.38% 6.43% 10.2% 15.9% 17.5%
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 12.22 12.22 12.22
Nbr of stocks (in thousands) 54,006 54,838 55,994 57,399 59,189 60,592 - -
Announcement Date 22/02/22 21/02/23 20/02/24 25/02/25 26/02/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
-22.35x1.26x7.56x - 740M
26.66x9.93x16.07x0.73% 3,937B
126.4x55.99x91.27x-.--% 472B
20.92x5.96x10.36x1.43% 423B
241.46x21.55x63.1x-.--% 312B
2611.5x43.74x143.09x-.--% 268B
28.9x5.91x18.36x1.29% 269B
74.96x6.92x18.48x-.--% 114B
43.13x11.92x30.6x-.--% 102B
486.47x20.33x80.41x-.--% 95.46B
Average 363.80x 18.35x 47.93x 0.38% 599.29B
Weighted average by Cap. 169.48x 15.36x 31.14x 0.64%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Sprout Social, Inc.

Historical PBR trend

Valuation ratios - PBR - Sprout Social, Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Sprout Social, Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Sprout Social, Inc.

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