The Discounted Cash Flow (DCF) valuation of Spotify Technology SA (SPOT) is 309.48 USD. With the latest stock price at 483.31 USD, the upside of Spotify Technology SA based on DCF is -36.0%.
| Range | Selected | |
| WACC / Discount Rate | 5.4% - 8.0% | 6.7% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 176.18 - 1,961.06 | 309.48 |
| Upside | -63.5% - 305.8% | -36.0% |