SPRINKLR, INC. |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 11.93 USD | +0.76% |
|
+5.20% | -0.91% |
| Apr. 16 | Sprinklr Insider Sold Shares Worth $610,996, According to a Recent SEC Filing | MT |
| Apr. 11 | Louisiana State University Athletics Transforms Social Media Strategy with Sprinklr | CI |
Valuation
| Fiscal Period: January | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 2,874 | 2,595 | 3,418 | 3,259 | - | - |
| Enterprise Value (EV) 1 | 2,342 | 2,016 | 2,756 | 2,516 | 2,351 | 1,158 |
| P/E ratio | -19.7 x | -47.3 x | 69.3 x | 59.2 x | 49.7 x | 35 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | 5.84 x | 4.2 x | 4.67 x | 4.05 x | 3.63 x | 3.22 x |
| EV / Revenue | 4.76 x | 3.26 x | 3.76 x | 3.13 x | 2.62 x | 1.14 x |
| EV / EBITDA | -84.1 x | 115 x | 25.7 x | 21.1 x | 17.9 x | 7.96 x |
| EV / FCF | -59.9 x | 197 x | 53.9 x | 31.4 x | 19.7 x | 5.66 x |
| FCF Yield | -1.67% | 0.51% | 1.86% | 3.19% | 5.07% | 17.7% |
| Price to Book | 4.25 x | 4.77 x | 5.02 x | 4.28 x | 3.74 x | 3.18 x |
| Nbr of stocks (in thousands) | 255,502 | 261,033 | 273,890 | 273,199 | - | - |
| Reference price 2 | 11.25 | 9.940 | 12.48 | 11.93 | 11.93 | 11.93 |
| Announcement Date | 4/6/22 | 3/29/23 | 3/27/24 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: January | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | - | 492.4 | 618.2 | 732.4 | 805.1 | 897 | 1,013 |
| EBITDA 1 | - | -27.86 | 17.53 | 107.3 | 119 | 131 | 145.5 |
| EBIT 1 | - | -35.51 | 5.955 | 92.05 | 104.5 | 139.3 | 180.4 |
| Operating Margin | - | -7.21% | 0.96% | 12.57% | 12.98% | 15.52% | 17.8% |
| Earnings before Tax (EBT) 1 | - | -104.6 | -47.47 | 60.52 | 76.1 | 101.5 | - |
| Net income 1 | -41.18 | -111.5 | -55.74 | 51.4 | 53.15 | 77.81 | 132.4 |
| Net margin | - | -22.64% | -9.02% | 7.02% | 6.6% | 8.67% | 13.06% |
| EPS 2 | -0.4600 | -0.5700 | -0.2100 | 0.1800 | 0.2014 | 0.2402 | 0.3408 |
| Free Cash Flow 1 | - | -39.07 | 10.21 | 51.14 | 80.16 | 119.2 | 204.5 |
| FCF margin | - | -7.93% | 1.65% | 6.98% | 9.96% | 13.29% | 20.19% |
| FCF Conversion (EBITDA) | - | - | 58.25% | 47.65% | 67.36% | 91.04% | 140.62% |
| FCF Conversion (Net income) | - | - | - | 99.49% | 150.82% | 153.25% | 154.53% |
| Dividend per Share 2 | - | - | - | - | - | - | - |
| Announcement Date | 4/19/21 | 4/6/22 | 3/29/23 | 3/27/24 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: January | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 | 2025 Q2 | 2025 Q3 | 2025 Q4 | 2026 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 127.1 | 135.7 | 145 | 150.6 | 157.3 | 165.3 | 173.4 | 178.5 | 186.3 | 194.2 | 194.4 | 196.9 | 203.1 | 210.7 | 214.1 |
| EBITDA 1 | -11.46 | -9.197 | -7.927 | -2.056 | 9.963 | 17.55 | 14.44 | 25.02 | 31.35 | 36.27 | 24.25 | 30.95 | 32.75 | 34.75 | 30.8 |
| EBIT 1 | -13.53 | -11.48 | -10.29 | -4.927 | 6.871 | 14.3 | 10.97 | 21.26 | 27.44 | 32.37 | 20.12 | 24.66 | 28.45 | 31.3 | 29.55 |
| Operating Margin | -10.65% | -8.46% | -7.1% | -3.27% | 4.37% | 8.65% | 6.33% | 11.91% | 14.73% | 16.67% | 10.35% | 12.53% | 14.01% | 14.85% | 13.8% |
| Earnings before Tax (EBT) 1 | -27.41 | -36.14 | -22.83 | -21.76 | -3.51 | 0.635 | 1.566 | 12.73 | 19.52 | 26.71 | 13.49 | 16.31 | 21.29 | 23.01 | 21.52 |
| Net income 1 | -29.23 | -36.92 | -25.29 | -23.93 | -5.86 | -0.666 | 2.808 | 10.48 | 16.97 | 21.14 | 9.028 | 11.5 | 15.13 | 18.42 | 16.56 |
| Net margin | -23.01% | -27.21% | -17.44% | -15.88% | -3.73% | -0.4% | 1.62% | 5.88% | 9.11% | 10.89% | 4.64% | 5.84% | 7.45% | 8.74% | 7.73% |
| EPS 2 | -0.1100 | -0.1400 | -0.1000 | -0.0900 | -0.0200 | - | 0.0100 | 0.0400 | 0.0600 | 0.0700 | 0.0315 | 0.0469 | 0.0563 | 0.0626 | 0.0550 |
| Dividend per Share 2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 12/9/21 | 4/6/22 | 6/14/22 | 9/8/22 | 12/6/22 | 3/29/23 | 6/5/23 | 9/6/23 | 12/6/23 | 3/27/24 | - | - | - | - | - |
1USD in Million2USD
Estimates
Balance Sheet Analysis
| Fiscal Period: January | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - | - |
| Net Cash position 1 | - | 532 | 579 | 663 | 743 | 909 | 2,101 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
| Free Cash Flow 1 | - | -39.1 | 10.2 | 51.1 | 80.2 | 119 | 205 |
| ROE (net income / shareholders' equity) | - | -13.4% | 0.15% | 17.8% | 12.6% | 15.4% | 15.9% |
| ROA (Net income/ Total Assets) | - | -6.26% | 0.27% | 9.74% | 8.19% | 8.59% | 8.84% |
| Assets 1 | - | 1,780 | -20,660 | 527.6 | 648.9 | 906.1 | 1,497 |
| Book Value Per Share 2 | - | 2.650 | 2.080 | 2.490 | 2.790 | 3.190 | 3.750 |
| Cash Flow per Share | - | - | - | - | - | - | - |
| Capex 1 | - | 6.15 | 6.09 | 8.55 | 10.3 | 9.05 | - |
| Capex / Sales | - | 1.25% | 0.99% | 1.17% | 1.28% | 1.01% | - |
| Announcement Date | 4/19/21 | 4/6/22 | 3/29/23 | 3/27/24 | - | - | - |
1USD in Million2USD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
OUTPERFORM
Number of Analysts
15
Last Close Price
11.93
USD
Average target price
16.48
USD
Spread / Average Target
+38.17%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -0.91% | 3.26B | |
| +11.17% | 322B | |
| +24.75% | 216B | |
| +2.41% | 149B | |
| +10.65% | 56.27B | |
| +8.71% | 32.13B | |
| -4.57% | 27.45B | |
| +103.03% | 22.62B | |
| +20.22% | 19.55B | |
| +0.04% | 14.61B |
- Stock Market
- Equities
- CXM Stock
- Financials Sprinklr, Inc.
