SPOT
Spotify Technology SA
Price:  
644.00 
USD
Volume:  
4,848,531.00
Luxembourg | Entertainment
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Spotify Fair Value

-95.12 %
Upside

What is the fair value of Spotify?

As of 2025-05-05, the Fair Value of Spotify Technology SA (SPOT) is 31.41 USD. This value is based on the Peter Lynch's Fair Value formula. With the current market price of 644.00 USD, the upside of Spotify Technology SA is -95.12%.

Is Spotify a good investment?

With the market price of 644.00 USD and our fair value calculation, Spotify Technology SA (SPOT) is not a good investment. Investing in Spotify stocks now will result in a potential loss of 95.12%.

644.00 USD
Stock Price
31.41 USD
Fair Price
FAIR VALUE CALCULATION

Spotify Fair Value

Peter Lynch's formula is:

Spotify Fair Value
= Earnings Growth Rate x TTM EPS
Spotify Fair Value
= 5.00 x 5.56
Spotify Fair Value
= 31.41

The earnings growth rate we use in the formula is the average growth rate of net income/earnings over the last 5 years. If the average growth rate is smaller than 5%, we set it to 5%. If it is larger than 25%, we set it to 25%. If the TTM EPS is negative, Peter Lynch Fair Value's result can be unreliable.

Historical Earnings
2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31 5Y Avg
Net income -581.00 -34.00 -430.00 -532.00 1,138.00 -87.80
YoY growth -212.37% 94.15% -1,164.71% -23.72% 313.91% -198.55%

Spotify Fair Value - Key Data

Market Cap (mil) 131,833.23
P/E 102.52x
Forward P/E 70.37x
EPS 5.56
Avg earnings growth rate -198.55%
TTM earnings 1,138.00