Spotify Technology S.A.

WBAG:SPOT Stock Report

Market Cap: €90.3b

Spotify Technology Valuation

Is SPOT undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

1/6

Valuation Score 1/6

  • Below Fair Value

  • Significantly Below Fair Value

  • Price-To-Earnings vs Peers

  • Price-To-Earnings vs Industry

  • Price-To-Earnings vs Fair Ratio

  • Analyst Forecast

Share Price vs Fair Value

What is the Fair Price of SPOT when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: SPOT (€448) is trading below our estimate of fair value (€544.63)

Significantly Below Fair Value: SPOT is trading below fair value, but not by a significant amount.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for SPOT?

Key metric: As SPOT is profitable we use its Price-To-Earnings Ratio for relative valuation analysis.

The above table shows the Price to Earnings ratio for SPOT. This is calculated by dividing SPOT's market cap by their current earnings.
What is SPOT's PE Ratio?
PE Ratio128.8x
Earnings€701.00m
Market Cap€90.31b

Price to Earnings Ratio vs Peers

How does SPOT's PE Ratio compare to its peers?

The above table shows the PE ratio for SPOT vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
CompanyForward PEEstimated GrowthMarket Cap
Peer Average48.3x
UMG Universal Music Group
25.9x6.5%€41.2b
DIS Walt Disney
41.8x19.3%US$206.9b
NFLX Netflix
49.3x15.9%US$377.8b
FWON.K Formula One Group
76.2x20.0%US$20.7b
SPOT Spotify Technology
128.8x29.6%€95.0b

Price-To-Earnings vs Peers: SPOT is expensive based on its Price-To-Earnings Ratio (128.8x) compared to the peer average (47.8x).

Price to Earnings Ratio vs Industry

How does SPOT's PE Ratio compare vs other companies in the European Entertainment Industry?

3 CompaniesPrice / EarningsEstimated GrowthMarket Cap
SPOT 128.8xIndustry Avg. 12.4xNo. of Companies11PE01224364860+
3 CompaniesEstimated GrowthMarket Cap
No more companies

Price-To-Earnings vs Industry: SPOT is expensive based on its Price-To-Earnings Ratio (128.8x) compared to the European Entertainment industry average (12.4x).

Price to Earnings Ratio vs Fair Ratio

What is SPOT's PE Ratio compared to its Fair PE Ratio? This is the expected PE Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.

SPOT PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio128.8x
Fair PE Ration/a

Price-To-Earnings vs Fair Ratio: Insufficient data to calculate SPOT's Price-To-Earnings Fair Ratio for valuation analysis.

Analyst Price Targets

What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?

The above table shows the analyst SPOT forecast and predictions for the stock price in 12 month’s time.
DateShare PriceAverage 1Y Price TargetDispersionHighLow1Y Actual priceAnalysts
Current€448.00
€438.57
-2.1%
19.6%€582.96€118.44n/a35
Nov ’25€357.30
€362.69
+1.5%
17.7%€457.88€118.44n/a35
Oct ’25€334.50
€350.70
+4.8%
17.6%€457.88€118.44n/a36
Sep ’25€305.40
€350.66
+14.8%
17.5%€423.75€118.44n/a34
Aug ’25€314.80
€348.71
+10.8%
17.5%€423.75€118.44n/a34
Jul ’25€290.70
€315.83
+8.6%
17.7%€374.52€118.44n/a32
Jun ’25€269.90
€311.28
+15.3%
18.0%€373.84€118.44n/a33
May ’25€268.55
€306.04
+14.0%
19.0%€373.84€118.44n/a34
Apr ’25€242.00
€245.66
+1.5%
16.8%€307.07€118.44n/a34
Mar ’25€240.00
€242.12
+0.9%
16.3%€307.07€118.44n/a33
Feb ’25€201.50
€199.96
-0.8%
16.6%€279.24€118.44n/a31
Jan ’25€170.80
€190.75
+11.7%
16.9%€279.24€118.44n/a31
Dec ’24€167.80
€172.85
+3.0%
14.2%€236.10€118.44n/a30
Nov ’24€158.00
€170.36
+7.8%
15.9%€236.10€99.57€357.3031
Oct ’24€147.60
€156.06
+5.7%
15.7%€228.65€99.57€334.5031
Sep ’24€145.60
€153.17
+5.2%
15.9%€228.65€99.57€305.4032
Aug ’24€138.80
€153.75
+10.8%
15.6%€226.30€98.44€314.8033
Jul ’24€146.60
€145.81
-0.5%
13.4%€174.21€98.59€290.7032
Jun ’24€141.00
€142.64
+1.2%
12.9%€168.44€98.59€269.9031
May ’24€119.80
€137.45
+14.7%
14.5%€168.44€83.61€268.5531
Apr ’24€122.46
€125.55
+2.5%
17.1%€175.10€83.61€242.0030
Mar ’24€109.46
€122.98
+12.3%
17.8%€170.33€76.02€240.0029
Feb ’24€103.62
€116.55
+12.5%
16.1%€170.33€76.02€201.5029
Jan ’24€73.81
€117.31
+58.9%
18.2%€173.83€86.42€170.8029
Dec ’23n/a
€118.36
0%
18.4%€173.83€86.42€167.8029
Nov ’23n/a
€118.41
0%
18.4%€173.83€86.42€158.0029

Analyst Forecast: Target price is lower than the current share price.

Discover undervalued companies

MFE-Mediaforeurope

€1.9b

Operates in the television industry in Italy and Spain.

MFE2

€4.18

7D

3.9%

1Y

43.6%

Weibo

US$2.2b

Through its subsidiaries, operates as a social media platform for people to create, discover, and distribute content in the People’s Republic of China.

WBO

US$8.80

7D

13.5%

1Y

-20.7%

Vivendi

€8.8b

Operates as an entertainment, media, and communication company in France, the rest of Europe, the Americas, Asia/Oceania, and Africa.

VIV

€8.68

7D

-1.9%

1Y

-0.3%