The Discounted Cash Flow (DCF) valuation of Spotify Technology SA (SPOT) is 650.53 USD. With the latest stock price at 636.75 USD, the upside of Spotify Technology SA based on DCF is 2.2%.
Based on the latest price of 636.75 USD and our DCF valuation, Spotify Technology SA (SPOT) is a buy. buying Spotify stocks now will result in a potential gain of 2.2%.
| Range | Selected | |
| WACC / Discount Rate | 5.9% - 8.7% | 7.3% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 390.25 - 2,321.99 | 650.53 |
| Upside | -38.7% - 264.7% | 2.2% |