Is Spotify a buy or a sell?
The Discounted Cash Flow (DCF) valuation of Spotify Technology SA (SPOT) is 684.01 USD. With the latest stock price at 604.71 USD, the upside of Spotify Technology SA based on DCF is 13.1%. This means that Spotify is a buy according to the DCF valuation model.
| Range | Selected | |
| WACC / Discount Rate | 5.6% - 8.2% | 6.9% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 394.17 - 3,279.53 | 684.01 |
| Upside | -34.8% - 442.3% | 13.1% |