Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
United States
/
Media
/
Spotify Technology
SPOT
Spotify Technology
GDPR And AI Commoditization Will Erode Fundamentals
AN
AnalystLowTarget
Not Invested
Consensus Narrative from 37 Analysts
Published
08 Jun 25
Updated
16 Aug 25
1
Set Fair Value
0
votes
Share
AnalystLowTarget
's Fair Value
US$534.86
37.0% overvalued
intrinsic discount
16 Aug
US$732.81
Loading
1Y
117.2%
7D
3.8%
Author's Valuation
US$534.9
37.0% overvalued
intrinsic discount
AnalystLowTarget Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
AnalystLowTarget Fair Value
US$534.9
37.0% overvalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
-1b
22b
2016
2018
2020
2022
2024
2025
2026
2028
Revenue €22.0b
Earnings €2.5b
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
11.64%
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
€2.45b
Earnings '28
x
52.58x
PE Ratio '28
=
€128.97b
Market Cap '28
€128.97b
Market Cap '28
/
221.44m
No. shares '28
=
€582.41
Share Price '28
€582.41
Share Price '28
Discounted to 2025 @ 8.48% p.a.
=
€456.19
Fair Value '25
€456.19
Fair Value '25
Converted to USD @ 1.1701 EUR/USD Exchange Rate
=
US$533.81
Fair Value '25