Jul 2, 2023
Sprout Social, Inc
SPT
Statistics
| $20.91 | Share Price |
| $29.50 | Fair Value |
| -29.12% | Price vs Fair Value |
| $1.2 B | Market Cap |
| 35.9% | 3yr Avg Revenue Growth |
 | Rising Revenues |
| Recurring Revenues |
 | High Switching Costs Moat |
Stock Research and Updates
Research Article
Updates
Dropping Sprout Social from Watch List
Aug 21, 2024
Updates for Sprout Social and Clear Secure
May 11, 2024
Last Q4 Update: ADSK, SNPS, SPT, ADBE
Mar 22, 2024
Sprout Social Is Expanding With Tagger Acquisition
Aug 15, 2023
Fair Value Calculation Assumptions
Using a discounted free cash flow model with the following assumptions, the Fair Value estimate for Sprout Social, Inc (SPT) is $29.50.
| 16.0% | Free Cash Flow Margin |
| 13.0% | Discount Rate / Required Rate of Return |
| 21.5% | Average Annual Revenue Growth (Years 1-5) |
| 2.6% | Average Annual Share Dilution (Years 1-5) |
| 14.0% | Average Annual Revenue Growth (Years 6-10) |
| 1.4% | Average Annual Share Dilution (Years 6-10) |
| 6.0% | Terminal Growth Rate |
| $30.43 | Sum of Discounted Free Cash Flows |
| $-0.78 | Net "Excess" Cash/Debt Per Share |
| $29.50 | Fair Value Estimate (rounded) |
Last updated Aug 21, 2024
Information contained on this website represents only the opinions of the author and should not be used as the sole basis for investing decisions. By using this site, you agree to all statements in the Site Policy.
Watch List
| APPF | 4.30% |
| CMG | 40.33% |
| PSTG | -1.39% |
| WDAY | -5.41% |
| VEEV | 19.23% |
| INTU | 20.20% |
| RDDT | 16.57% |
| NTNX | 27.22% |
| CRWD | 95.83% |
| SE | 32.72% |
| SNOW | 13.92% |
vs. Fair Value Estimates
Buy List
| PINS | -38.24% |
| SEMR | -33.68% |
| TSM | -40.25% |
| ZETA | -27.44% |
| GOOG | -50.34% |
| NYAX | -30.24% |
| MSFT | -28.00% |
| FLYW | -39.29% |
| HRMY | -59.63% |
| YOU | -39.80% |
| ABNB | -31.51% |
| ADBE | -41.68% |
vs. Fair Value Estimates
Hold List
| ASML | -23.91% |
| VTEX | -13.76% |
| ODD | -6.91% |
| ASR | -24.09% |
| CELH | 39.84% |
| TOST | 18.60% |
| CPNG | -11.81% |
| HIMS | -5.43% |
| PAYC | -18.56% |
| MNDY | 21.64% |
| GLBE | -21.93% |
| ZS | 38.75% |
| V | -4.82% |
| ADSK | 1.57% |
| NOW | 15.34% |
| MELI | -19.68% |
| FTNT | 1.73% |
| TEAM | 0.14% |
vs. Fair Value Estimates