The Discounted Cash Flow (DCF) valuation of Spotify Technology SA (SPOT) is 706.83 USD. With the latest stock price at 627.15 USD, the upside of Spotify Technology SA based on DCF is 12.7%.
Based on the latest price of 627.15 USD and our DCF valuation, Spotify Technology SA (SPOT) is a buy. buying Spotify stocks now will result in a potential gain of 12.7%.
| Range | Selected | |
| WACC / Discount Rate | 5.7% - 8.7% | 7.2% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 409.58 - 3,267.47 | 706.83 |
| Upside | -34.7% - 421.0% | 12.7% |