Spotify Technology SA
SWB:639
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Johnson & Johnson
NYSE:JNJ
|
US |
|
Berkshire Hathaway Inc
NYSE:BRK.A
|
US |
|
Bank of America Corp
NYSE:BAC
|
US |
|
Mastercard Inc
NYSE:MA
|
US |
|
UnitedHealth Group Inc
NYSE:UNH
|
US |
|
Exxon Mobil Corp
NYSE:XOM
|
US |
|
Pfizer Inc
NYSE:PFE
|
US |
|
Nike Inc
NYSE:NKE
|
US |
|
Visa Inc
NYSE:V
|
US |
|
Alibaba Group Holding Ltd
NYSE:BABA
|
CN |
|
JPMorgan Chase & Co
NYSE:JPM
|
US |
|
Coca-Cola Co
NYSE:KO
|
US |
|
Verizon Communications Inc
NYSE:VZ
|
US |
|
Chevron Corp
NYSE:CVX
|
US |
|
Walt Disney Co
NYSE:DIS
|
US |
|
PayPal Holdings Inc
NASDAQ:PYPL
|
US |
EV/EBIT
Enterprise Value to EBIT (EV/EBIT) ratio compares a company`s total enterprise value to its earnings before interest and taxes. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Enterprise Value to EBIT (EV/EBIT) ratio compares a company`s total enterprise value to its earnings before interest and taxes. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Valuation Scenarios
If EV/EBIT returns to its 3-Year Average (35.3), the stock would be worth €394.66 (5% downside from current price).
| Scenario | EV/EBIT Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 37.1 | €414.5 |
0%
|
| 3-Year Average | 35.3 | €394.66 |
-5%
|
| Industry Average | 35.3 | €394.3 |
-5%
|
| Country Average | 13.3 | €148.62 |
-64%
|
Forward EV/EBIT
Today’s price vs future ebit
| Today's Enterprise Value | EBIT | Forward EV/EBIT | ||
|---|---|---|---|---|
|
€84.8B
|
/ |
Jan 2026
€2.2B
|
= |
|
|
€84.8B
|
/ |
Dec 2026
€3.1B
|
= |
|
|
€84.8B
|
/ |
Dec 2027
€3.9B
|
= |
|
|
€84.8B
|
/ |
Dec 2028
€4.8B
|
= |
|
Forward EV/EBIT shows whether today’s EV/EBIT still looks high or low once future ebit are taken into account.
Peer Comparison
| Market Cap | EV/EBIT | P/E | ||||
|---|---|---|---|---|---|---|
| LU |
|
Spotify Technology SA
SWB:639
|
106.2B EUR | 37.1 | 40.8 | |
| US |
|
Netflix Inc
NASDAQ:NFLX
|
390.8B USD | 28 | 29.1 | |
| US |
|
Walt Disney Co
NYSE:DIS
|
186.9B USD | 15.7 | 15.1 | |
| US |
|
Warner Bros Discovery Inc
NASDAQ:WBD
|
66.7B USD | 72.6 | 92.4 | |
| NL |
|
Universal Music Group NV
AEX:UMG
|
36.6B EUR | 19.5 | 23.9 | |
| US |
|
TKO Group Holdings Inc
NYSE:TKO
|
36.1B USD | 38.4 | 157.8 | |
| US |
|
Live Nation Entertainment Inc
NYSE:LYV
|
36.1B USD | 29.9 | -663.1 | |
| US |
|
Roku Inc
NASDAQ:ROKU
|
17B USD | -5 709.3 | 192 | |
| FR |
|
Bollore SE
PAR:BOL
|
14.8B EUR | -47.6 | 42.6 | |
| US |
|
Warner Music Group Corp
NASDAQ:WMG
|
15.1B USD | 18.5 | 50.5 | |
| CN |
|
Tencent Music Entertainment Group
NYSE:TME
|
14.3B USD | 8 | 8.9 |
Market Distribution
| Min | 0 |
| 30th Percentile | 9.8 |
| Median | 13.3 |
| 70th Percentile | 22.5 |
| Max | 1 142.5 |
Other Multiples
Spotify Technology SA
Glance View
Spotify Technology S.A., founded by Daniel Ek and Martin Lorentzon in 2006, emerged as a revolutionary force in the music streaming industry, transforming how people consume music. The company, headquartered in Sweden, turned the music world on its axis with its user-friendly platform that allows seamless access to a vast library of music tracks and podcasts from across the globe. Spotify operates on a freemium model—users can opt for an ad-supported free service or pay a subscription fee for an enhanced, ad-free experience with additional features like offline listening. This dual-tier service has been central to Spotify's strategy, drawing in massive user numbers while compelling enough of them to convert to paying subscribers, thus forming a stable revenue stream. The heart of Spotify's business model lies in its relationships with record labels and music rights holders, agreements that enable it to host a monumental catalog of songs. Monetization is primarily driven through subscriptions and advertising. Premium subscriptions not only provide a steady revenue channel but also buffer against the variability of ad-generated income. On the advertising front, Spotify sells digital ad space in various formats, such as audio, video, and display ads within its free service. By leveraging data analytics and user personalization, Spotify enhances ad targeting capabilities, offering value to advertisers through highly targeted campaigns, and, in turn, securing its position as a leading player in the music streaming ecosystem.