As of 2024-12-15, the Intrinsic Value of Spotify Technology SA (SPOT) is
309.48 USD. This Spotify valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 483.31 USD, the upside of Spotify Technology SA is
-36.00%.
The range of the Intrinsic Value is 176.18 - 1,961.06 USD
309.48 USD
Intrinsic Value
Spotify Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
176.18 - 1,961.06 |
309.48 |
-36.0% |
| DCF (Growth 10y) |
332.22 - 3,807.81 |
592.66 |
22.6% |
| DCF (EBITDA 5y) |
170.57 - 295.76 |
222.70 |
-53.9% |
| DCF (EBITDA 10y) |
312.86 - 580.89 |
421.16 |
-12.9% |
| Fair Value |
18.33 - 18.33 |
18.33 |
-96.21% |
| P/E |
68.26 - 110.20 |
83.50 |
-82.7% |
| EV/EBITDA |
23.93 - 169.79 |
79.52 |
-83.5% |
| EPV |
8.99 - 5.98 |
7.49 |
-98.5% |
| DDM - Stable |
50.21 - 753.55 |
401.88 |
-16.8% |
| DDM - Multi |
131.13 - 1,544.34 |
242.69 |
-49.8% |
Spotify Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
97,053.48 |
| Beta |
0.47 |
| Outstanding shares (mil) |
200.81 |
| Enterprise Value (mil) |
94,005.80 |
| Market risk premium |
4.60% |
| Cost of Equity |
6.77% |
| Cost of Debt |
5.06% |
| WACC |
6.72% |