SPOT
Spotify Technology S.A. (SPOT)
Last Price$604.70.8%
Market Cap$125.1B
Relative value
$283.5
Overvalued (Relative Value)
53.1%
NTM P/E
52.8x
Peer set median: 21.3x
1Y Fwd EV/EBITDA
466.8x
Peer set median: 11.3x
Stock quality
8/10
Great

SPOT Relative Value & Intrinsic Value

Key Highlights:
As of Mar 24, 2025 SPOT Relative Value is $283.5, which is overvalued by 53.1%, compared to current share price of $604.7.
As of Mar 24, 2025 SPOT DCF Value is $83.5, which is overvalued by 86.2%, compared to current share price of $604.7.
Methodology
Price per share, $
Current share price
604.7

Best stock ideas on the market right now

With Value Sense, you can find undervalued stocks list with intrinsic value. Discover more stock market investment ideas.

SPOT Valuation Multiples comparison vs Peer Set

SPOT Valuation multiples overview

LTM
NTM
1Y Forward
2Y Forward
EV/Revenue
7.0x (as of Mar 24, 2025)
EV/Gross Profit
23.5x (as of Mar 24, 2025)
EV/EBIT
80.9x (as of Mar 24, 2025)
EV/EBITDA
75.0x (as of Mar 24, 2025)
EV/FCF
48.1x (as of Mar 24, 2025)
EV/OCF
47.7x (as of Mar 24, 2025)
P/Revenue
7.4x (as of Mar 24, 2025)
P/Gross Profit
24.6x (as of Mar 24, 2025)
P/EBIT
84.9x (as of Mar 24, 2025)
P/EBITDA
78.7x (as of Mar 24, 2025)
P/FCF
50.4x (as of Mar 24, 2025)
P/OCF
50.1x (as of Mar 24, 2025)
P/E
101.8x (as of Mar 24, 2025)
P/BV
21.0x (as of Mar 24, 2025)
PEG 1Y
1.1x (as of Mar 24, 2025)

SPOT Valuation multiples history vs. Peer set

Crunching data... Almost there!

Explore more intrinsic value tools hub for SPOT

FAQ

What is Spotify Technology S.A. relative value?

As of Mar 24, 2025, Apple Relative Value is $283.5. This suggests it may be overvalued by 53.1% compared to its current price of around $604.7.

What is Spotify Technology S.A. DCF (discounted cash flow) valuation?

As of Mar 24, 2025, Spotify Technology S.A.'s Discounted Cash Flow (DCF) valuation estimates its share price at $83.5. This suggests it may be overvalued by 86.2% to its current price of around $604.7, using a discount rate of 11.1% and terminal growth rate of 2.5%.

What is Spotify Technology S.A. intrinsic value?

As of Mar 24, 2025, Apple Intrinsic Value is $183.0. This suggests it may be overvalued by 69.7% compared to its current price of around $604.7.