Spotify Technology SA
SWB:639

Watchlist Manager
Spotify Technology SA Logo
Spotify Technology SA
SWB:639
Watchlist
Price: 419.35 EUR -1.55%
Market Cap: €51.9B

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 419.35 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
103B EUR 5.2 62.4 32.3 34
US
Netflix Inc
NASDAQ:NFLX
378.9B USD 8.4 34.5 12.7 28.8
US
Walt Disney Co
NYSE:DIS
201.8B USD 2.1 16.3 12.1 16.7
US
Warner Bros Discovery Inc
NASDAQ:WBD
69B USD 1.8 142.2 5 56.1
NL
Universal Music Group NV
AEX:UMG
38B EUR 2.5 6.8 8 8
US
TKO Group Holdings Inc
NYSE:TKO
39B USD 9 170.5 28.9 41.3
US
Live Nation Entertainment Inc
NYSE:LYV
34.1B USD 1.4 106.2 17.5 25.7
CN
Tencent Music Entertainment Group
NYSE:TME
26.1B USD 5.8 16.9 121.5 121.5
FR
Bollore SE
PAR:BOL
13.4B EUR 8.7 -7.9 -12.7 -12.2
US
Warner Music Group Corp
NASDAQ:WMG
15.6B USD 2.3 43.3 14.9 21
US
Roku Inc
NASDAQ:ROKU
14.8B USD 3.2 -533.5 -156.1 -112.5
P/E Multiple
Earnings Growth PEG
LU
Spotify Technology SA
SWB:639
Average P/E: 66.5
62.4
42%
1.5
US
Netflix Inc
NASDAQ:NFLX
34.5
22%
1.6
US
Walt Disney Co
NYSE:DIS
16.3
6%
2.7
US
Warner Bros Discovery Inc
NASDAQ:WBD
142.2
N/A N/A
NL
Universal Music Group NV
AEX:UMG
6.8
2%
3.4
US
TKO Group Holdings Inc
NYSE:TKO
170.5
435%
0.4
US
Live Nation Entertainment Inc
NYSE:LYV
106.2
7%
15.2
CN
Tencent Music Entertainment Group
NYSE:TME
16.9
22%
0.8
FR
Bollore SE
PAR:BOL
Negative Multiple: -7.9
-39%
N/A
US
Warner Music Group Corp
NASDAQ:WMG
43.3
40%
1.1
US
Roku Inc
NASDAQ:ROKU
Negative Multiple: -533.5 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
LU
Spotify Technology SA
SWB:639
Average EV/EBITDA: 28.1
32.3
40%
0.8
US
Netflix Inc
NASDAQ:NFLX
12.7
-7%
N/A
US
Walt Disney Co
NYSE:DIS
12.1
10%
1.2
US
Warner Bros Discovery Inc
NASDAQ:WBD
5
-25%
N/A
NL
Universal Music Group NV
AEX:UMG
8
16%
0.5
US
TKO Group Holdings Inc
NYSE:TKO
28.9
27%
1.1
US
Live Nation Entertainment Inc
NYSE:LYV
17.5
18%
1
CN
Tencent Music Entertainment Group
NYSE:TME
121.5
22%
5.5
FR
Bollore SE
PAR:BOL
Negative Multiple: -12.7 N/A N/A
US
Warner Music Group Corp
NASDAQ:WMG
14.9
15%
1
US
Roku Inc
NASDAQ:ROKU
Negative Multiple: -156.1 N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
LU
Spotify Technology SA
SWB:639
Average EV/EBIT: 39.2
34
41%
0.8
US
Netflix Inc
NASDAQ:NFLX
28.8
20%
1.4
US
Walt Disney Co
NYSE:DIS
16.7
17%
1
US
Warner Bros Discovery Inc
NASDAQ:WBD
56.1
59%
1
NL
Universal Music Group NV
AEX:UMG
8
16%
0.5
US
TKO Group Holdings Inc
NYSE:TKO
41.3
35%
1.2
US
Live Nation Entertainment Inc
NYSE:LYV
25.7
13%
2
CN
Tencent Music Entertainment Group
NYSE:TME
121.5
23%
5.3
FR
Bollore SE
PAR:BOL
Negative Multiple: -12.2 N/A N/A
US
Warner Music Group Corp
NASDAQ:WMG
21
18%
1.2
US
Roku Inc
NASDAQ:ROKU
Negative Multiple: -112.5 N/A N/A