Spotify Technology SA banner

Spotify Technology SA
NYSE:SPOT

Watchlist Manager
Spotify Technology SA Logo
Spotify Technology SA
NYSE:SPOT
Watchlist
Price: 514.37 USD -3% Market Closed
Market Cap: $105.9B

Relative Value

The Relative Value of one SPOT stock under the Base Case scenario is hidden USD. Compared to the current market price of 514.37 USD, Spotify Technology SA is hidden .

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

SPOT Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Multiples Across Competitors

SPOT Competitors Multiples
Spotify Technology SA Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
LU
Spotify Technology SA
NYSE:SPOT
105.9B USD 5.2 40.6 35.1 36.7
US
Netflix Inc
NASDAQ:NFLX
400.6B USD 8.9 36.5 13.5 30.4
US
Walt Disney Co
NYSE:DIS
181.9B USD 1.9 14.8 11.2 15.6
US
Warner Bros Discovery Inc
NASDAQ:WBD
69B USD 1.9 95 5.1 74
US
TKO Group Holdings Inc
NYSE:TKO
39.2B USD 9 171.2 27.6 41.5
US
Live Nation Entertainment Inc
NYSE:LYV
39B USD 1.5 -708 21 31.9
NL
Universal Music Group NV
AEX:UMG
32.5B EUR 2.6 21.2 17.3 17.3
CN
Tencent Music Entertainment Group
NYSE:TME
20.6B USD 4.4 13 13.3 13.3
US
Roku Inc
NASDAQ:ROKU
14.9B USD 3.2 168.9 190.1 -4 926.2
FR
Bollore SE
PAR:BOL
12.6B EUR 8.2 -7.4 -11.5 -10.9
US
Warner Music Group Corp
NASDAQ:WMG
14.1B USD 2.1 47.2 12.6 17.5
P/E Multiple
Earnings Growth PEG
LU
Spotify Technology SA
NYSE:SPOT
Average P/E: 67.6
40.6
22%
1.8
US
Netflix Inc
NASDAQ:NFLX
36.5
21%
1.7
US
Walt Disney Co
NYSE:DIS
14.8
6%
2.5
US
Warner Bros Discovery Inc
NASDAQ:WBD
95
N/A N/A
US
TKO Group Holdings Inc
NYSE:TKO
171.2
31%
5.5
US
Live Nation Entertainment Inc
NYSE:LYV
Negative Multiple: -708 N/A N/A
NL
Universal Music Group NV
AEX:UMG
21.2
14%
1.5
CN
Tencent Music Entertainment Group
NYSE:TME
13
22%
0.6
US
Roku Inc
NASDAQ:ROKU
168.9
94%
1.8
FR
Bollore SE
PAR:BOL
Negative Multiple: -7.4
-40%
N/A
US
Warner Music Group Corp
NASDAQ:WMG
47.2
42%
1.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
LU
Spotify Technology SA
NYSE:SPOT
Average EV/EBITDA: 34.7
35.1
30%
1.2
US
Netflix Inc
NASDAQ:NFLX
13.5
-7%
N/A
US
Walt Disney Co
NYSE:DIS
11.2
11%
1
US
Warner Bros Discovery Inc
NASDAQ:WBD
5.1
-23%
N/A
US
TKO Group Holdings Inc
NYSE:TKO
27.6
22%
1.3
US
Live Nation Entertainment Inc
NYSE:LYV
21
21%
1
NL
Universal Music Group NV
AEX:UMG
17.3
22%
0.8
CN
Tencent Music Entertainment Group
NYSE:TME
13.3
22%
0.6
US
Roku Inc
NASDAQ:ROKU
190.1
149%
1.3
FR
Bollore SE
PAR:BOL
Negative Multiple: -11.5 N/A N/A
US
Warner Music Group Corp
NASDAQ:WMG
12.6
16%
0.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
LU
Spotify Technology SA
NYSE:SPOT
Average EV/EBIT: 30.9
36.7
30%
1.2
US
Netflix Inc
NASDAQ:NFLX
30.4
20%
1.5
US
Walt Disney Co
NYSE:DIS
15.6
16%
1
US
Warner Bros Discovery Inc
NASDAQ:WBD
74
21%
3.5
US
TKO Group Holdings Inc
NYSE:TKO
41.5
29%
1.4
US
Live Nation Entertainment Inc
NYSE:LYV
31.9
22%
1.5
NL
Universal Music Group NV
AEX:UMG
17.3
11%
1.6
CN
Tencent Music Entertainment Group
NYSE:TME
13.3
23%
0.6
US
Roku Inc
NASDAQ:ROKU
Negative Multiple: -4 926.2 N/A N/A
FR
Bollore SE
PAR:BOL
Negative Multiple: -10.9 N/A N/A
US
Warner Music Group Corp
NASDAQ:WMG
17.5
20%
0.9
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett