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 1,763 667.1 613.8 - -
Change - -36.78% 11.11% -48.76% -62.16% -7.98% - -
Enterprise Value (EV) 1 4,721 2,923 3,346 1,698 611.8 496.2 414.2 311.1
Change - -38.08% 14.45% -49.26% -63.96% -18.89% -16.52% -24.89%
P/E -171x -61.4x -51.6x -28.2x -15.2x -18.5x 50x 24.1x
PBR 33.8x 21.8x 24x 10.6x 3.3x 2.32x 1.71x 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 1.24x 1.17x 1.06x
EV / Revenue 25.1x 11.5x 10x 4.18x 1.34x 1x 0.79x 0.54x
EV / EBITDA -2,030x -73,083x 294x 42.1x 10.4x 6.02x 3.56x 2.35x
EV / EBIT -742x -742x 709x 56.1x 12.7x 7.13x 4.21x 2.61x
EV / FCF 340x 331x 763x 72.6x 15.6x 7.84x 4.82x 4.05x
FCF Yield 0.29% 0.3% 0.13% 1.38% 6.43% 12.8% 20.7% 24.7%
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 10.13 10.13 10.13
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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-18.53x1x6.02x - 614M
26.85x9.91x16.2x0.73% 3,930B
123.73x54.75x89.15x-.--% 462B
21.79x6.15x10.76x1.38% 439B
266.42x23.8x69.69x-.--% 343B
2788.6x46.79x153.01x-.--% 286B
26.7x5.36x16.89x1.42% 245B
89.31x8.68x23.22x-.--% 143B
61.85x16.7x43.99x-.--% 140B
497.08x21.33x84.3x-.--% 99.91B
Average 388.38x 19.45x 51.32x 0.39% 608.91B
Weighted average by Cap. 187.10x 15.69x 32.73x 0.63%

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.