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 1,763 667.1 684.9 - -
Change - -36.78% 11.11% -48.76% -62.16% 2.67% - -
Enterprise Value (EV) 1 4,721 2,923 3,346 1,698 611.8 596.8 510.3 412.6
Change - -38.08% 14.45% -49.26% -63.96% -2.46% -14.49% -19.15%
P/E -171x -61.4x -51.6x -28.2x -15.2x -72.8x 17.4x 9.06x
PBR 33.8x 21.8x 24x 10.6x 3.3x 2.95x 1.98x 1.46x
PEG - -0.8x -1.8x 3.36x 0.5x 0.9x -0x 0.1x
Capitalization / Revenue 26.1x 12.2x 10.3x 4.34x 1.46x 1.38x 1.33x 1.27x
EV / Revenue 25.1x 11.5x 10x 4.18x 1.34x 1.21x 0.99x 0.76x
EV / EBITDA -2,030x -73,083x 294x 42.1x 10.4x 6.53x 3.91x 2.78x
EV / EBIT -742x -742x 709x 56.1x 12.7x 7.62x 4.9x 3.22x
EV / FCF 340x 331x 763x 72.6x 15.6x 9.17x 5.52x 3.86x
FCF Yield 0.29% 0.3% 0.13% 1.38% 6.43% 10.9% 18.1% 25.9%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -0.53 -0.92 -1.19 -1.09 -0.74 -0.16 0.6675 1.285
Distribution rate - - - - - - - -
Net sales 1 187.9 253.8 333.6 405.9 457.5 495.2 513.4 541.4
EBITDA 1 -2.325 -0.04 11.4 40.29 58.92 91.43 130.4 148.4
EBIT 1 -6.359 -3.938 4.721 30.25 48.11 78.32 104.2 128
Net income 1 -28.7 -50.24 -66.43 -61.97 -43.33 -9.508 40.35 79.25
Net Debt 1 -176.9 -172.8 -94.4 -65.18 -55.27 -88.13 -174.6 -272.3
Reference price 2 90.69 56.46 61.44 30.71 11.27 11.64 11.64 11.64
Nbr of stocks (in thousands) 54,006 54,838 55,994 57,399 59,189 58,840 - -
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.($)
-72.75x1.21x6.53x - 685M
26.3x9.79x15.88x0.75% 3,890B
100.37x45.91x74.02x-.--% 405B
18.78x5.6x9.72x1.63% 391B
29.73x6.04x18.76x1.26% 272B
209.1x18.14x53.1x-.--% 263B
1869.1x37.84x123.79x-.--% 233B
25.16x16.17x19.26x-.--% 136B
71.54x6.54x17.12x-.--% 106B
13.31x3.54x7.41x-.--% 94.61B
Average 229.06x 15.08x 34.56x 0.4% 579B
Weighted average by Cap. 114.02x 13.35x 25.65x 0.68%

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.