Sprout Social, Inc. (SPT) DCF Valuation

Sprout Social, Inc. (SPT) DCF Valuation
  • ✓ Completamente Editable: Adáptelo A Sus Necesidades En Excel O Sheets
  • ✓ Diseño Profesional: Plantillas Confiables Y Estándares De La Industria
  • ✓ Predeterminadas Para Un Uso Rápido Y Eficiente
  • ✓ No Se Necesita Experiencia; Fáciles De Seguir

Sprout Social, Inc. (SPT) Bundle

DCF model
Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Whether you're an investor or an analyst, this (SPT) DCF Calculator is your go-to resource for accurate valuation. Preloaded with real data from Sprout Social, Inc., you can easily adjust forecasts and instantly observe the effects.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2019		 AY2
2020		 AY3
2021		 AY4
2022		 AY5
2023		 FY1
2024		 FY2
2025		 FY3
2026		 FY4
2027		 FY5
2028
Revenue 102.7 132.9 187.9 253.8 333.6 448.2 602.0 808.7 1,086.3 1,459.1
Revenue Growth, % 0 29.44 41.3 35.12 31.44 34.33 34.33 34.33 34.33 34.33
EBITDA -41.1 -25.9 -23.5 -44.8 -54.8 -95.1 -127.7 -171.6 -230.5 -309.6
EBITDA, % -40.06 -19.46 -12.5 -17.65 -16.42 -21.22 -21.22 -21.22 -21.22 -21.22
Depreciation 5.3 5.3 4.7 4.9 8.2 14.4 19.4 26.0 34.9 46.9
Depreciation, % 5.18 3.98 2.51 1.94 2.47 3.21 3.21 3.21 3.21 3.21
EBIT -46.5 -31.2 -28.2 -49.7 -63.0 -109.5 -147.1 -197.6 -265.4 -356.5
EBIT, % -45.25 -23.44 -15.01 -19.59 -18.89 -24.43 -24.43 -24.43 -24.43 -24.43
Total Cash 135.3 163.9 176.9 172.8 94.4 350.1 470.3 631.7 848.5 1,139.8
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 11.1 17.2 25.5 35.8 63.5
Account Receivables, % 10.81 12.92 13.56 14.12 19.03
Inventories 5.6 8.6 13.9 20.4 .0 24.5 32.9 44.2 59.4 79.8
Inventories, % 5.43 6.49 7.41 8.02 0 5.47 5.47 5.47 5.47 5.47
Accounts Payable 2.0 1.5 2.9 5.0 6.9 7.8 10.5 14.1 19.0 25.5
Accounts Payable, % 1.99 1.16 1.54 1.97 2.08 1.75 1.75 1.75 1.75 1.75
Capital Expenditure -.8 -4.0 -.9 -1.8 -2.1 -5.0 -6.7 -9.0 -12.2 -16.3
Capital Expenditure, % -0.73997 -3.02 -0.49292 -0.7186 -0.62132 -1.12 -1.12 -1.12 -1.12 -1.12
Tax Rate, % -0.98665 -0.98665 -0.98665 -0.98665 -0.98665 -0.98665 -0.98665 -0.98665 -0.98665 -0.98665
EBITAT -46.5 -31.3 -28.4 -50.1 -63.6 -109.5 -147.1 -197.6 -265.4 -356.5
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -56.6 -39.7 -36.9 -61.7 -62.8 -123.4 -161.9 -217.4 -292.1 -392.3
WACC, % 8.9 8.9 8.9 8.9 8.9 8.9 8.9 8.9 8.9 8.9
PV UFCF
SUM PV UFCF -882.0
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -400
Terminal Value -5,799
Present Terminal Value -3,786
Enterprise Value -4,668
Net Debt 24
Equity Value -4,692
Diluted Shares Outstanding, MM 56
Equity Value Per Share -84.29

What You Will Get

  • Real SPT Financial Data: Pre-filled with Sprout Social’s historical and projected data for precise analysis.
  • Fully Editable Template: Modify key inputs like revenue growth, WACC, and EBITDA % with ease.
  • Automatic Calculations: See Sprout Social’s intrinsic value update instantly based on your changes.
  • Professional Valuation Tool: Designed for investors, analysts, and consultants seeking accurate DCF results.
  • User-Friendly Design: Simple structure and clear instructions for all experience levels.

Key Features

  • 🔍 Real-Life SPT Financials: Pre-filled historical and projected data for Sprout Social, Inc. (SPT).
  • ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
  • 📊 Professional DCF Valuation: Built-in formulas calculate Sprout Social’s intrinsic value using the Discounted Cash Flow method.
  • ⚡ Instant Results: Visualize Sprout Social’s valuation instantly after making changes.
  • Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.

How It Works

  1. Step 1: Download the Excel file.
  2. Step 2: Review pre-entered Sprout Social data (historical and projected).
  3. Step 3: Adjust key assumptions (yellow cells) based on your analysis.
  4. Step 4: View automatic recalculations for Sprout Social’s intrinsic value.
  5. Step 5: Use the outputs for investment decisions or reporting.

Why Choose This Calculator for Sprout Social, Inc. (SPT)?

  • User-Friendly Interface: Tailored for both novices and seasoned professionals.
  • Customizable Inputs: Adjust parameters easily to suit your specific analysis.
  • Real-Time Feedback: Observe immediate changes to Sprout Social’s valuation as you modify inputs.
  • Pre-Configured Data: Comes with Sprout Social’s actual financial metrics for swift evaluations.
  • Preferred by Experts: Utilized by investors and analysts for making well-informed choices.

Who Should Use Sprout Social, Inc. (SPT)?

  • Social Media Managers: Enhance your strategy with powerful analytics and reporting tools.
  • Marketing Professionals: Streamline your campaigns using a comprehensive social media management platform.
  • Brand Strategists: Quickly tailor insights for presentations or client pitches.
  • Business Owners: Gain valuable insights into audience engagement and brand performance.
  • Students and Educators: Utilize it as a hands-on resource for learning about social media marketing.

What the Template Contains

  • Historical Data: Includes Sprout Social’s past financials and baseline forecasts.
  • DCF and Levered DCF Models: Detailed templates to calculate Sprout Social’s intrinsic value.
  • WACC Sheet: Pre-built calculations for Weighted Average Cost of Capital.
  • Editable Inputs: Modify key drivers like growth rates, EBITDA %, and CAPEX assumptions.
  • Quarterly and Annual Statements: A complete breakdown of Sprout Social’s financials.
  • Interactive Dashboard: Visualize valuation results and projections dynamically.

No products were found matching.