Search tickers (stock/ETF/mutual fund)...
  • Screener
  • Watchlist
  • Charts
  • Gurus
    • SPOT
    Spotify Technology SA
    Price:  
    633.23 
    USD
    Volume:  
    2,315,976
    Luxembourg | Entertainment
    ValuationOverviewFinancialsForecastCompareHistorical PriceSolvencyDividendsTransactionsPeople
    Valuation Summary
    Discounted Cash Flow
    Trading Multiples
    Peter Lynch Fair Value
    Earnings Power Value
    Dividend Discount Model
    WACC
    Similar Stocks to SPOT
    FWONA
    Liberty Media Corp
    TME
    Tencent Music Entertainment Group
    WMG
    Warner Music Group Corp
    WWE
    World Wrestling Entertainment Inc
    CNK
    Cinemark Holdings Inc
    IQ
    iQIYI Inc

    Spotify Relative Valuation

    P/EEV/EBITDA
    -72.6 %
    Upside

    As of 2025-05-14, the Relative Valuation of Spotify Technology SA (SPOT) is 173.31 USD. This relative valuation is based on P/E multiples. With the latest stock price at 633.23 USD, the upside of Spotify Technology SA based on Relative Valuation is -72.6%.

    The range of the Relative Valuation is 108.92 - 242.87 USD.

    Range Selected
    Trailing P/E multiples17.0x - 28.1x23x
    Forward P/E multiples 16.0x - 24.5x20.1x
    Fair Price108.92 - 242.87173.31
    Upside-82.8% - -61.6%-72.6%
    633.23 USD
    Stock Price
    173.31 USD
    Fair Price
    Relative Valuation

    Spotify Relative Valuation - Benchmarking P/E against peers

    (EUR in millions except Fair Price)
    Market Cap (USD mil)Trailing P/EForward P/E
    Spotify Technology SA129,62998.8x64x
    Cinemark Holdings Inc 3,674 14.9x 15.3x
    Imax Corp 1,417 56.4x 38.7x
    iQIYI Inc 1,947 18.4x 16.5x
    Lizhi Inc 15 0.9x 1.1x
    Thunderbird Entertainment Group Inc 47 13.7x 12.5x
    Tencent Music Entertainment Group 26,262 28.6x 23.7x
    Warner Music Group Corp 14,185 27.7x 25.8x
    Wow Unlimited Media Inc 33 12.5x 12.5x
    World Wrestling Entertainment Inc 11,500 68x 52.6x
    Industry median23x20.1x
    (*) Profit after tax1,1661,801
    Equity value26,87636,203
    (/) Outstanding shares205205
    Fair price (EUR)131177
    Fair price (USD)148199

    Spotify Relative Valuation - Historical P/E Data

    May 13, 202596.78
    May 12, 202596.89
    May 09, 2025101.18
    May 08, 2025102.27
    May 07, 2025102.56
    May 06, 202598.77
    May 05, 202599.52
    May 02, 2025100.51
    May 01, 202594
    April 30, 202595.83
    April 29, 202590.05
    April 28, 202593.29
    April 25, 202596.88
    April 24, 202594.58
    April 23, 202592.51
    April 22, 202592.15
    April 21, 202587.22
    April 17, 202589.63
    April 16, 202587.88
    April 15, 202589.34
    April 14, 202585.71
    April 11, 202584.85
    April 10, 202586.31
    April 09, 202588.82
    April 08, 202580.9
    April 07, 202581
    April 04, 202578.55
    April 03, 202587.16
    April 02, 202588.25
    April 01, 202586.11
    March 31, 202585.85
    March 28, 202589.74
    March 27, 202592.79
    March 26, 202592.17
    March 25, 202598.49
    March 24, 202596.7
    March 21, 202595.94
    March 20, 202595.08
    March 19, 202593.75
    March 18, 202591.07
    March 17, 202595.54
    March 14, 202591.92
    March 13, 202586.02
    March 12, 202585.69
    March 11, 202581.31
    March 10, 202578.24
    March 07, 202585.09
    March 06, 202586.9
    March 05, 202593.84
    March 04, 202593.41