Discounted Cash Flow
Sprout Social, Inc.
—
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Endpoint CAGR (better for long term trend)
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Projected growth rate
—
—
%
%
Historical inputs (10 fiscal years)
| YEAR | Sales | Net Income | Free Cash Flow | Net Margin | EPS (diluted) |
|---|---|---|---|---|---|
| 2018 | $78.8m | $-20.9m | $-17.2m | -26.6% | $-1.26 |
| 2019 | $102.7m (30.3%) | $-46.8m (-123.6%) | $-14.4m (16.4%) | -45.6% (-71.6%) | $-2.54 (-101.6%) |
| 2020 | $132.9m (29.4%) | $-31.7m (32.4%) | $-11.7m (18.7%) | -23.8% (47.8%) | $-0.62 (75.6%) |
| 2021 | $187.9m (41.3%) | $-28.7m (9.3%) | $14.8m (226.4%) | -15.3% (35.8%) | $-0.53 (14.5%) |
| 2022 | $253.8m (35.1%) | $-50.2m (-75.0%) | $10.7m (-28.0%) | -19.8% (-29.5%) | $-0.92 (-73.6%) |
| 2023 | $333.6m (31.4%) | $-66.4m (-32.2%) | $6.3m (-40.8%) | -19.9% (-0.6%) | $-1.19 (-29.3%) |
| 2024 | $405.9m (21.7%) | $-62.0m (6.7%) | $25.9m (310.6%) | -15.3% (23.3%) | $-1.09 (8.4%) |
| 2025 | $457.5m (12.7%) | $-43.3m (30.1%) | $43.3m (67.0%) | -9.5% (38.0%) | $-0.74 (32.1%) |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
Projected cash flows
| Year | Projected cash flow | Discount Factor | Present Value |
|---|
PV of projected FCF: —
Terminal FCF: —
Terminal value: —
PV of terminal value: —
Enterprise value (DCF): —
Current price: —
—Alternative DCF Models
| Model | Fair Value | Upside | PV(FCFs) | PV(Terminal) | Total Years |
|---|---|---|---|---|---|
| Standard (10yr→TV) | — | — | — | — | 10 + TV |
| Alt A (Gradual Decline) | — | — | — | — | — |
| Alt B (30yr Hard Stop) | — | — | — | N/A | — |
This is a simplified DCF model for illustration. It uses reported free cash flow, a single growth assumption, fixed WACC, and a Gordon Growth terminal value. It is not investment advice.