Spotify Technology SA
SWB:639

Watchlist Manager
Spotify Technology SA Logo
Spotify Technology SA
SWB:639
Watchlist
Price: 490 EUR -0.19% Market Closed
Market Cap: 60.6B EUR

Relative Value

The Relative Value of one Spotify Technology SA stock under the Base Case scenario is hidden EUR. Compared to the current market price of 490 EUR, 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.

Spotify Technology SA Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
25
vs Industry
11
Median 3Y
4.1
Median 5Y
4.1
Industry
1.5
Forward
6.1
vs History
34
vs Industry
5
Median 3Y
72.4
Median 5Y
-42.3
Industry
17.2
Forward
70.1
vs History
98
vs Industry
7
Median 3Y
50.2
Median 5Y
67.9
Industry
11.1
vs History
65
vs Industry
9
Median 3Y
43.7
Median 5Y
43.7
Industry
15.4
vs History
69
vs Industry
2
Median 3Y
14.7
Median 5Y
14.6
Industry
1.8
vs History
26
vs Industry
12
Median 3Y
3.8
Median 5Y
4
Industry
1.6
Forward
5.6
vs History
36
vs Industry
8
Median 3Y
14.1
Median 5Y
14.7
Industry
3.5
vs History
63
vs Industry
5
Median 3Y
54
Median 5Y
57.2
Industry
8.9
Forward
41.1
vs History
44
vs Industry
5
Median 3Y
47.2
Median 5Y
-29.1
Industry
12.7
Forward
44.9
vs History
98
vs Industry
8
Median 3Y
47.9
Median 5Y
62.1
Industry
10.5
vs History
98
vs Industry
9
Median 3Y
48.2
Median 5Y
71.5
Industry
12.7
vs History
22
vs Industry
1
Median 3Y
14
Median 5Y
11.3
Industry
1.4

Multiples Across Competitors

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
SWB:639
124.6B EUR 6.3 75.6 46.9 49.5
US
Netflix Inc
NASDAQ:NFLX
391.1B USD 9 37.5 13.8 31.3
US
Walt Disney Co
NYSE:DIS
208.9B USD 2.2 16.8 12.4 17.2
US
Warner Bros Discovery Inc
NASDAQ:WBD
71.4B USD 1.9 147.2 5.1 57.6
NL
Universal Music Group NV
AEX:UMG
40.7B EUR 2.7 7.2 8.6 8.6
US
TKO Group Holdings Inc
NYSE:TKO
40.4B USD 9.3 176.4 29.8 42.6
US
Live Nation Entertainment Inc
NYSE:LYV
34.2B USD 1.4 106 17.4 25.7
CN
Tencent Music Entertainment Group
NYSE:TME
28.1B USD 6.2 18.2 19 19
US
Roku Inc
NASDAQ:ROKU
16.8B USD 3.7 -605.9 -181.2 -130.6
US
Warner Music Group Corp
NASDAQ:WMG
16B USD 2.4 44.2 15.2 21.3
FR
Bollore SE
PAR:BOL
13.3B EUR 8.6 -7.9 -12.6 -12
P/E Multiple
Earnings Growth PEG
LU
Spotify Technology SA
SWB:639
Average P/E: 69.9
75.6
42%
1.8
US
Netflix Inc
NASDAQ:NFLX
37.5
25%
1.5
US
Walt Disney Co
NYSE:DIS
16.8
6%
2.8
US
Warner Bros Discovery Inc
NASDAQ:WBD
147.2
N/A N/A
NL
Universal Music Group NV
AEX:UMG
7.2
2%
3.6
US
TKO Group Holdings Inc
NYSE:TKO
176.4
436%
0.4
US
Live Nation Entertainment Inc
NYSE:LYV
106
7%
15.1
CN
Tencent Music Entertainment Group
NYSE:TME
18.2
22%
0.8
US
Roku Inc
NASDAQ:ROKU
Negative Multiple: -605.9 N/A N/A
US
Warner Music Group Corp
NASDAQ:WMG
44.2
40%
1.1
FR
Bollore SE
PAR:BOL
Negative Multiple: -7.9
-39%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
LU
Spotify Technology SA
SWB:639
Average EV/EBITDA: 18.7
46.9
40%
1.2
US
Netflix Inc
NASDAQ:NFLX
13.8
-7%
N/A
US
Walt Disney Co
NYSE:DIS
12.4
10%
1.2
US
Warner Bros Discovery Inc
NASDAQ:WBD
5.1
-25%
N/A
NL
Universal Music Group NV
AEX:UMG
8.6
16%
0.5
US
TKO Group Holdings Inc
NYSE:TKO
29.8
27%
1.1
US
Live Nation Entertainment Inc
NYSE:LYV
17.4
19%
0.9
CN
Tencent Music Entertainment Group
NYSE:TME
19
22%
0.9
US
Roku Inc
NASDAQ:ROKU
Negative Multiple: -181.2 N/A N/A
US
Warner Music Group Corp
NASDAQ:WMG
15.2
15%
1
FR
Bollore SE
PAR:BOL
Negative Multiple: -12.6 N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
LU
Spotify Technology SA
SWB:639
Average EV/EBIT: 30.3
49.5
42%
1.2
US
Netflix Inc
NASDAQ:NFLX
31.3
25%
1.3
US
Walt Disney Co
NYSE:DIS
17.2
17%
1
US
Warner Bros Discovery Inc
NASDAQ:WBD
57.6
57%
1
NL
Universal Music Group NV
AEX:UMG
8.6
16%
0.5
US
TKO Group Holdings Inc
NYSE:TKO
42.6
36%
1.2
US
Live Nation Entertainment Inc
NYSE:LYV
25.7
14%
1.8
CN
Tencent Music Entertainment Group
NYSE:TME
19
23%
0.8
US
Roku Inc
NASDAQ:ROKU
Negative Multiple: -130.6 N/A N/A
US
Warner Music Group Corp
NASDAQ:WMG
21.3
19%
1.1
FR
Bollore SE
PAR:BOL
Negative Multiple: -12 N/A N/A