Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
United States
/
Media
/
Spotify Technology
SPOT
Spotify Technology
Ad Revenue and Margin Improvement Will Lead to Stronger Cash Flows
RI
Richard_Bowman
Not Invested
Equity Analyst and Writer
Published
19 Feb 24
Updated
19 Sep 24
7
Set Fair Value
5
votes
2
Share
Richard_Bowman
's Fair Value
US$222.00
212.2% overvalued
intrinsic discount
19 Sep
US$692.99
Loading
1Y
106.2%
7D
-4.8%
Author's Valuation
US$222.0
212.2% overvalued
intrinsic discount
Richard_Bowman's Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
Richard_Bowman
's
Fair Value
US$222.0
212.2% overvalued
intrinsic discount
Future estimation in
5 Years
time period
Past
Future
-1b
32b
2016
2018
2020
2022
2023
2024
2026
2028
Revenue €32.1b
Earnings €1.7b
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
11.65%
Entertainment revenue growth rate
0.45%
Other Inputs & Calculation
Risk Level (Discount Rate)
Our default considers factors like the company's size, volatility, profitablity and country of operation.
Risk Level (Discount Rate)
%
0
Decrease
Increase
Current discount rate
8.48%
Calculation
€1.66b
Earnings '28
x
42.00x
PE Ratio '28
=
€69.67b
Market Cap '28
€69.67b
Market Cap '28
/
217.58m
No. shares '28
=
€320.21
Share Price '28
€320.21
Share Price '28
Discounted to 2023 @ 7.60% p.a.
=
€222.01
Fair Value '23
€222.01
Fair Value '23
Converted to USD @ 1.0000 EUR/USD Exchange Rate
=
US$222.01
Fair Value '23
