Spotify Technology SA banner

Spotify Technology SA
SWB:639

Watchlist Manager
Spotify Technology SA Logo
Spotify Technology SA
SWB:639
Watchlist
Price: 440.95 EUR -0.7% Market Closed
Market Cap: €54.6B

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 440.95 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

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
97.7B EUR 4.8 37.4 32.2 33.7
US
Netflix Inc
NASDAQ:NFLX
387.7B USD 8.6 35.3 13 29.4
US
Walt Disney Co
NYSE:DIS
179.4B USD 1.9 14.6 11 15.3
US
Warner Bros Discovery Inc
NASDAQ:WBD
68B USD 1.8 93.7 5.1 73.4
US
TKO Group Holdings Inc
NYSE:TKO
36.5B USD 8.4 159.7 25.9 38.9
US
Live Nation Entertainment Inc
NYSE:LYV
35B USD 1.4 -635.5 18.9 28.7
NL
Universal Music Group NV
AEX:UMG
29.4B EUR 2.3 19.1 15.7 15.7
CN
Tencent Music Entertainment Group
NYSE:TME
15.5B USD 3.3 9.7 9.2 9.2
FR
Bollore SE
PAR:BOL
13.5B EUR 8.7 -8 -13 -12.4
US
Roku Inc
NASDAQ:ROKU
13.8B USD 2.9 156.4 172.9 -4 481.8
US
Endeavor Group Holdings Inc
NYSE:EDR
13.8B USD 1.9 -17.6 34.6 -207.1
P/E Multiple
Earnings Growth PEG
LU
Spotify Technology SA
SWB:639
Average P/E: 65.7
37.4
22%
1.7
US
Netflix Inc
NASDAQ:NFLX
35.3
21%
1.7
US
Walt Disney Co
NYSE:DIS
14.6
6%
2.4
US
Warner Bros Discovery Inc
NASDAQ:WBD
93.7
N/A N/A
US
TKO Group Holdings Inc
NYSE:TKO
159.7
31%
5.2
US
Live Nation Entertainment Inc
NYSE:LYV
Negative Multiple: -635.5 N/A N/A
NL
Universal Music Group NV
AEX:UMG
19.1
14%
1.4
CN
Tencent Music Entertainment Group
NYSE:TME
9.7
10%
1
FR
Bollore SE
PAR:BOL
Negative Multiple: -8
-40%
N/A
US
Roku Inc
NASDAQ:ROKU
156.4
93%
1.7
US
Endeavor Group Holdings Inc
NYSE:EDR
Negative Multiple: -17.6 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
LU
Spotify Technology SA
SWB:639
Average EV/EBITDA: 33.9
32.2
30%
1.1
US
Netflix Inc
NASDAQ:NFLX
13
-7%
N/A
US
Walt Disney Co
NYSE:DIS
11
11%
1
US
Warner Bros Discovery Inc
NASDAQ:WBD
5.1
-23%
N/A
US
TKO Group Holdings Inc
NYSE:TKO
25.9
22%
1.2
US
Live Nation Entertainment Inc
NYSE:LYV
18.9
21%
0.9
NL
Universal Music Group NV
AEX:UMG
15.7
22%
0.7
CN
Tencent Music Entertainment Group
NYSE:TME
9.2
25%
0.4
FR
Bollore SE
PAR:BOL
Negative Multiple: -13 N/A N/A
US
Roku Inc
NASDAQ:ROKU
172.9
149%
1.2
US
Endeavor Group Holdings Inc
NYSE:EDR
34.6
77%
0.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
LU
Spotify Technology SA
SWB:639
Average EV/EBIT: 30.5
33.7
30%
1.1
US
Netflix Inc
NASDAQ:NFLX
29.4
20%
1.5
US
Walt Disney Co
NYSE:DIS
15.3
16%
1
US
Warner Bros Discovery Inc
NASDAQ:WBD
73.4
11%
6.7
US
TKO Group Holdings Inc
NYSE:TKO
38.9
28%
1.4
US
Live Nation Entertainment Inc
NYSE:LYV
28.7
23%
1.2
NL
Universal Music Group NV
AEX:UMG
15.7
14%
1.1
CN
Tencent Music Entertainment Group
NYSE:TME
9.2
14%
0.7
FR
Bollore SE
PAR:BOL
Negative Multiple: -12.4 N/A N/A
US
Roku Inc
NASDAQ:ROKU
Negative Multiple: -4 481.8 N/A N/A
US
Endeavor Group Holdings Inc
NYSE:EDR
Negative Multiple: -207.1 N/A N/A
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