image
Communication Services - Internet Content & Information - NYSE - LU
$ 488.01
-0.475 %
$ 95.5 B
Market Cap
140.23
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Jan, 17, 2025.

The intrinsic value of one SPOT stock under the worst case scenario is HIDDEN Compared to the current market price of 488 USD, Spotify Technology S.A. is HIDDEN

This DCF valuation model was last updated on Jan, 17, 2025.

The intrinsic value of one SPOT stock under the base case scenario is HIDDEN Compared to the current market price of 488 USD, Spotify Technology S.A. is HIDDEN

This DCF valuation model was last updated on Jan, 17, 2025.

The intrinsic value of one SPOT stock under the best case scenario is HIDDEN Compared to the current market price of 488 USD, Spotify Technology S.A. is HIDDEN

2. FUNDAMENTAL ANALYSIS
FINANCIALS
13.2 B REVENUE
12.96%
-446 M OPERATING INCOME
32.32%
-532 M NET INCOME
-23.72%
680 M OPERATING CASH FLOW
1378.26%
-217 M INVESTING CASH FLOW
48.70%
234 M FINANCING CASH FLOW
685.00%
3.99 B REVENUE
4.75%
454 M OPERATING INCOME
70.68%
300 M NET INCOME
9.49%
715 M OPERATING CASH FLOW
45.33%
-82 M INVESTING CASH FLOW
10.87%
99 M FINANCING CASH FLOW
-46.20%
Balance Sheet Spotify Technology S.A.
image
Current Assets 5.26 B
Cash & Short-Term Investments 3.97 B
Receivables 602 M
Other Current Assets 685 M
Non-Current Assets 3.09 B
Long-Term Investments 1.22 B
PP&E 547 M
Other Non-Current Assets 1.32 B
Current Liabilities 4.09 B
Accounts Payable 662 M
Short-Term Debt 0
Other Current Liabilities 3.43 B
Non-Current Liabilities 1.73 B
Long-Term Debt 1.7 B
Other Non-Current Liabilities 37 M
EFFICIENCY
Earnings Waterfall Spotify Technology S.A.
image
Revenue 13.2 B
Cost Of Revenue 9.85 B
Gross Profit 3.4 B
Operating Expenses 3.84 B
Operating Income -446 M
Other Expenses 86 M
Net Income -532 M
RATIOS
25.64% GROSS MARGIN
25.64%
-3.37% OPERATING MARGIN
-3.37%
-4.02% NET MARGIN
-4.02%
-21.09% ROE
-21.09%
-6.37% ROA
-6.37%
-12.61% ROIC
-12.61%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis Spotify Technology S.A.
image
Net Income -532 M
Depreciation & Amortization 158 M
Capital Expenditures -6 M
Stock-Based Compensation 321 M
Change in Working Capital 464 M
Others 350 M
Free Cash Flow 674 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets Spotify Technology S.A.
image
Wall Street analysts predict an average 1-year price target for SPOT of $393 , with forecasts ranging from a low of $230 to a high of $560 .
SPOT Lowest Price Target Wall Street Target
230 USD -52.87%
SPOT Average Price Target Wall Street Target
393 USD -19.49%
SPOT Highest Price Target Wall Street Target
560 USD 14.75%
4. DIVIDEND ANALYSIS
5. COMPETITION
6. Ownership
Insider Ownership Spotify Technology S.A.
image
Sold
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
0 USD 0
Bought
0 USD 0
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
Date Value Insider Amount Avg Price
7. News
Spotify (SPOT) Ascends But Remains Behind Market: Some Facts to Note Spotify (SPOT) closed the most recent trading day at $468.93, moving +0.48% from the previous trading session. zacks.com - 1 week ago
3 Momentum Picks From 2024 Poised for More Gains in 2025 As an indicator, Momentum can be one of the strongest measures of success for a stock or an industry. When it comes to how the year 2024 ended, some stocks got very close to their 52-week highs but are expected to keep going even higher in 2025. marketbeat.com - 1 week ago
These 3 Large-Cap Stocks Doubled in 2024. Which One Has the Highest Upside Potential for 2025? What a difference a year can make. In 2022, shares of Sea Limited (SE 1.38%) dropped 77%. fool.com - 1 week ago
Is Trending Stock Spotify Technology (SPOT) a Buy Now? Spotify (SPOT) has been one of the stocks most watched by Zacks.com users lately. So, it is worth exploring what lies ahead for the stock. zacks.com - 2 weeks ago
Spotify Technology S.A. to Announce Financial Results for Fourth Quarter 2024 NEW YORK--(BUSINESS WIRE)--Spotify Technology S.A. (NYSE: SPOT) will post its fourth quarter 2024 financial results and deck to shareholders on Tuesday, February 4, 2025 before market open. The company will hold a question and answer session to discuss fourth quarter 2024 financial results at 8:00 am Eastern Time. Management will answer questions submitted via Slido. Questions may be submitted on the day of the call at www.slido.com using the event code #SpotifyEarningsQ424. A live webcast of t. businesswire.com - 2 weeks ago
7 Winner Tech Stocks For 2025 Now, as we turn our focus to 2025, I remain very optimistic on stocks. However, overall market valuations look somewhat expensive now; and thus, I argue stock picking will be more important in 2025 than in 2024. My top tech tips are Spotify, Roblox, Lyft, Match Group, IBKR, Reddit and Google. seekingalpha.com - 2 weeks ago
Spotify (SPOT) Sees a More Significant Dip Than Broader Market: Some Facts to Know Spotify (SPOT) closed the most recent trading day at $447.38, moving -0.98% from the previous trading session. zacks.com - 2 weeks ago
Spotify (SPOT) Sees a More Significant Dip Than Broader Market: Some Facts to Know Spotify (SPOT) closed at $457.98 in the latest trading session, marking a -0.79% move from the prior day. zacks.com - 3 weeks ago
Video Podcasts Exploded In 2024—As Both Spotify And YouTube Aim To Capitalize On Them Video podcasts blew up in 2024, making up a bigger share of Spotify's top podcasts this year compared with 2023, according to data provided to Forbes by Spotify, while YouTube has also grown to become one of the dominant listening services for podcast fans this year as they look to better connect with their favorite hosts. forbes.com - 3 weeks ago
Spotify execs reportedly sell $1.25bn in stock as share price approaches new high Senior executives and board members at Spotify Technology SA (NYSE:SPOT) have sold $1.25 billion worth of stock in 2024, capitalising on a sharp rise in the company's share price, according to the Financial Times and other outlets. Among the largest sellers were co-founders Daniel Ek and Martin Lorentzon, who collectively cashed out $900 million. proactiveinvestors.co.uk - 3 weeks ago
Spotify stock price could drop to $387 as insiders sell Spotify stock price has had a great year as it jumped by over 140% in 2024, bringing its market cap to over $92 billion. SPOT, a leading streaming company, has soared by 563% from its lowest point in 2023. invezz.com - 3 weeks ago
Spotify Stock Soars Over 100% in 2024: Is More Upside Ahead? With SPOT shares on a steady ascent, we assess its current performance to decide whether to invest now or wait for a potential pullback. zacks.com - 4 weeks ago
8. Profile Summary

Spotify Technology S.A. SPOT

image
COUNTRY LU
INDUSTRY Internet Content & Information
MARKET CAP $ 95.5 B
Dividend Yield 0.00%
Description Spotify Technology S.A., together with its subsidiaries, provides audio streaming services worldwide. It operates through Premium and Ad-Supported segments. The Premium segment offers unlimited online and offline streaming access to its catalog of music and podcasts without commercial breaks to its subscribers. The Ad-Supported segment provides on-demand online access to its catalog of music and unlimited online access to the catalog of podcasts to its subscribers on their computers, tablets, and compatible mobile devices. The company also offers sales, marketing, contract research and development, and customer support services. As of December 31, 2021, its platform included 406 million monthly active users and 180 million premium subscribers in 184 countries and territories. The company was incorporated in 2006 and is based in Luxembourg, Luxembourg.
Contact 42-44, avenue de la Gare, Luxembourg City, 1610 https://www.spotify.com
IPO Date April 3, 2018
Employees 7242
Officers Mr. Christian Luiga Chief Financial Officer Mr. Bryan Daniel Goldberg Head of Investor Relations Mr. Gustav Söderström Co-President, Chief Product & Technology Officer Mr. Daniel G. Ek Founder, Chief Executive Officer & Chairman Mr. Alex Norström Chief Business Officer & Co-President Ms. Dustee Tucker Jenkins Chief Public Affairs Officer Ms. Katarina Berg Chief Human Resources Officer Ms. Eve Konstan J.D. General Counsel Mr. Paul Sawyer Controller & Chief Accounting Officer Mr. Sven Martin Lorentzon Co-Founder & Director