EN DE

Spotify Technology S.A (SPOT) Fair Value & Analysis

Communication Services · US · Market cap $99.8B

ST Spotify Technology S.A logo Spotify Technology S.A SPOT · US
Price$475.07
Fair Value$209.56
Upside-55.9%
Quality55/100
Watch Spotify Technology S.A for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Solidly profitable · 15.5% net margin
Low debt · generates free cash flow
Mixed vs. peers (7/14)
Wide moat 76/100
Evidence: High Range $157.17 – $430.42 Share as image

Fair value as of: Jul 16, 2026

From 26 valuation models · updated 22 days ago

Fair value updated Jul 16, 2026, revised from $182.88 to $209.56 (+14.6%) since Jun 24, 2026. Share price −3.8% over the past month.

A solid business, but screening 56% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case ($430.42). The favourable scenario is already priced in.
  • The model range is unusually wide ($157.17 to $430.42). The outcome hinges heavily on assumptions, so read the point estimate with caution.
  • Solid but not exceptional quality (55/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

$775.90 $71.05 Fair Value $209.56 May 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 16, 2026.

How to read this chart

60‑month range $71.05 – $775.90 · fair‑value band $157.17 – $430.42 · the $475.07 price screens above the $209.56 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 16, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Spotify Technology S.A (SPOT) currently trades at $475.07, while our model-based Fair Value estimate is $209.56, implying the stock looks roughly 55.9% overvalued today. We read business quality at 55/100 (solid quality), in the Communication Services sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, Spotify Technology S.A generated revenue of $17.5B at a net margin of 15.5%. Revenue grew 8.2% year over year. It earns a return on equity of 38.0%. The balance sheet holds a net cash position of $2.9B. Fundamentals as of Jul 16, 2026

Our scenario range runs from $157.17 (bear case) to $430.42 (bull case); at $475.07, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 39% below its 52-week high and 17% above its 52-week low, currently below its 200-day average. For context, the median of 10 Communication Services peers we cover trades at 2% fair-value upside, at -56%, SPOT screens richer than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model BearBaseBull Evidence
Highest evidence
Growth DCF $230.34 $436.85 $821.26 80
Residual Income $80.34 $122.02 $1,180 76
Rev-Margin DCF $158.98 $267.79 $426.64 74
All 26 models by family
DCF Models
FCF DCF $238.97 $395.47 $824.80 38
Owner Earnings $192.98 $394.91 $808.47 31
5Y Revenue Exit $158.98 $260.55 $434.10 39
5Y EBITDA Exit $162.33 $267.94 $436.94 41
5Y P/E Exit $198.58 $364.14 $571.76 38
10Y Revenue Exit $178.53 $303.09 $464.70 36
10Y EBITDA Exit $184.75 $309.23 $520.38 37
10Y P/E Exit $210.05 $375.61 $647.73 35
Earnings-Based
Graham-Dodd $73.15 $486.80 $681.77 54
Lynch FV $142.25 $203.21 $264.18 50
PEG = 1.0 $142.25 $203.21 $264.18 46
EPV $117.19 $132.46 $145.82 59
Dividend Discount
Gordon GGM $1.89 $3.92 $6.22 70
DDM Multi-Stage $1.89 $3.31 $4.11 61
Multiples
P/E Multiple $161.37 $215.15 $268.94 63
P/S Multiple $137.16 $182.88 $228.60 58
P/B Multiple $91.10 $121.47 $151.84 55
EV/EBIT $169.87 $217.97 $266.08 53
EV/EBITDA $134.62 $170.97 $207.33 54
EV/Revenue $122.84 $164.53 $206.22 43
Asset-Based
NCAV (Graham) $20.24 $27.13 $40.49 50
Growth DCF
Growth DCF $230.34 $436.85 $821.26 80
Rev-Margin DCF $158.98 $267.79 $426.64 74
Economic Profit
Residual Income $80.34 $122.02 $1,180 76
ROIC Compounder $128.99 $161.13 $200.71 72
Growth Earnings
Growth-Adj P/E $193.96 $277.08 $360.21 68

Widest divergence: DCF Models ($309.23) versus Dividend Discount ($3.31). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) $17.5B
Revenue growth (YoY) +8.2%
Net margin 15.5%
Return on equity 38.0%
Free cash flow $2.9B FY2025
P/E ratio 33.1
More key figures
Operating margin 15.8%
EPS (TTM) $14.67
EPS growth (YoY) +222%
Net cash $2.9B FY2025

Figures from reported company fundamentals · as of Jul 16, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 55/100

Of which business quality 71 · Market factors (momentum, volatility) 26

Profitability 77
Margins and returns on capital today
Quality Growth 62
Are margins and returns improving?
Cashflow 73
Earnings quality: real cash, not paper profit
Fin. Strength 95
Balance sheet, leverage, solvency risk
Investment 33
Disciplined investing over empire-building
Low Volatility 28
Calm price path (market factor)
Momentum 33
Price trend over the last 3–12 months (market factor)
52W Momentum 13
Distance to the 52-week high (market factor)
Net Issuance 61
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Spotify Technology S.A., together with its subsidiaries, provides audio streaming subscription services worldwide. It operates in two segments, Premium and Ad-Supported.

Full company description

Spotify Technology S.A., together with its subsidiaries, provides audio streaming subscription services worldwide. It operates in two segments, Premium and Ad-Supported. The Premium segment offers online and offline streaming access to its catalog of music and podcasts, including video, lossless music, and audiobooks in select markets through subscription offerings primarily sold directly to end users and partners. The Ad-Supported segment provides limited on-demand online access to its catalog of music and online and offline access to its catalog of podcasts on computers, tablets, mobile devices, and other smart devices. The company also offers sales, distribution and marketing, contract research and development, and customer and other support services. Spotify Technology S.A. was incorporated in 2006 and is headquartered in Stockholm, Sweden.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Spotify Technology S.A reported revenue of $17.2B in FY2025 versus $9.7B in FY2021, a compound +15.5%/yr. Reported net income was $2.2B in FY2025.

Growth Quality 100/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
$17.2B
Latest YoY
+9.7%
Avg. growth/yr (3Y)
+13.6%
Avg. growth/yr (5Y)
+16.9%
Avg. growth/yr (10Y)
+24.4%
Revenue +15.5%/yr
FY21 $9.7B
FY22 $11.7B
FY23 $13.2B
FY24 $15.7B
FY25 $17.2B
Net income
FY21 −$34.0M
FY22 −$430M
FY23 −$532M
FY24 $1.1B
FY25 $2.2B

SPOT screens 56% overvalued. Compare with Alphabet Inc →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Spotify Technology S.A Fair Value". https://www.fairvalue-calculator.com/stock/SPOT

Recent news

External third-party headlines (Yahoo Finance, Reuters and others), not an editorial selection.

Peer Group

Internet Content & Information · 150 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 55 · Above median
Fair Value upside −56% · Below median
Return on equity (TTM) 38% · Top 25%
Return on assets 12% · Top 25%
Net margin (TTM) 15% · Top 25%
Operating margin (TTM) 16% · Above median
Revenue growth 8% · Above median

Valuation Multiples vs Internet Content & Information median · lower = cheaper

P/E (TTM) 33.1× · Pricier than 75% of peers
P/B 11.99× · Pricier than 75% of peers
P/S (TTM) 5.69× · Pricier than 75% of peers
P/FCF 34.8× · Pricier than 75% of peers
EV/EBITDA 38.7× · Pricier than 75% of peers
PEG 1.66× · Pricier than 75% of peers

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 0 · sector 0
FUTURE 41 · sector 31
PAST 100 · sector 10
HEALTH 100 · sector 99
DIVIDEND 0 · sector 43

VALUE 0: the price sits above our fair-value range.

Insider activity: 44/100

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Internet Content & Information stocks, each showing price versus our Fair Value estimate (as of Jul 16, 2026).

Stock Price Fair Value vs Fair Value
Alphabet Inc GOOGL $354.46 $145.14 -59%
Meta Platforms, Inc META $669.21 $534.91 -20%
Tencent Holdings 0700 HK$460.20 HK$467.50 +2%
Baidu, Inc BIDU $113.30 $451.51 +299%
Reddit, Inc RDDT $195.34 $39.59 -80%
Kuaishou Technology, an investment holding company, 1024 HK$44.70 HK$101.03 +126%
NAVER Corporation 035420 191,300 KRW 231,585 KRW +21%
Tencent Music Entertainment Group 1698 HK$34.74 HK$65.78 +89%
REA Group REA A$149.14 A$88.53 -41%
Pinterest, Inc PINS $22.52 $14.71 -35%

Compare Spotify Technology S.A with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Communication Services stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Spotify Technology S.A (SPOT) overvalued or undervalued?
As of Jul 16, 2026, our model estimates a fair value of $209.56 versus a price of $475.07, about −56% (overvalued).
What is the fair value of SPOT?
Our model-based fair value for Spotify Technology S.A is $209.56 (as of Jul 16, 2026), built from audited fundamentals. The current price is $475.07.
What is the quality score of SPOT?
Spotify Technology S.A has a Quality Score of 55/100. It combines two groups: business quality (profitability, growth, cash flow, balance-sheet strength) and market factors (price momentum, distance to the 52-week high, volatility). Both subtotals are shown separately in the detail view.
What is the revenue of Spotify Technology S.A (SPOT)?
Spotify Technology S.A reported trailing-twelve-month revenue of about $17.5B (latest available figure, as of Jul 16, 2026).
What is the net profit margin of SPOT?
The net profit margin of Spotify Technology S.A is about 15.5%, meaning it keeps roughly 15.5% of revenue as net income. Based on the latest reported figures.

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Spotify Technology S.A and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.