The Discounted Cash Flow (DCF) valuation of Spotify Technology SA (SPOT) is 706.93 USD. With the latest stock price at 767.34 USD, the upside of Spotify Technology SA based on DCF is -7.9%.
Based on the latest price of 767.34 USD and our DCF valuation, Spotify Technology SA (SPOT) is a sell. selling Spotify stocks now will result in a potential gain of 7.9%.
| Range | Selected | |
| WACC / Discount Rate | 5.7% - 8.6% | 7.2% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 415.74 - 2,898.75 | 706.93 |
| Upside | -45.8% - 277.8% | -7.9% |