NYSE
SPOT
Last Price
US $485.97
KEY FIGURES
MKT CAP
$94.7B
EPS
TTM
$13.16
PEG
TTM
0.24x
P/E
TTM
30.57x
P/S
TTM
5.51x
YIELD
0.00%
GROWTH
Revenue Y/Y
16.88%
(FY vs FY)
EBITDA Y/Y
Cash Flow (DCF)
Fair Value
Market $485.97
-46.12%
Default assumptions
EBITDA Multiple
Fair Value
Market $485.97
-80.58%
Default assumptions
Valuation
Financial
Performance
Financial stability - Cash flow debt coverage.
Spotify Technology S.A. cash flow to debt ratio of 126.26% indicates that the company generates enough cash to cover a substantial portion of its debt. This level indicates very strong financial health.
Financial stability - Healthy cash flow growth.
Spotify Technology S.A.'s free cash flow has increased 25.74% from $2.28G last year to $2.87G, signaling increasing performance
Financial stability - Healthy debt to equity ratio.
Spotify Technology S.A.'s debt to equity ratio is 0.06, which means that the company's assets are healthy financed, signaling financial stability. READ MORE: A ratio under 0.60 means the company finances its assets with own equity, signaling financial stability and good management.
Financial stability - Healthy debt to equity ratio development.
Spotify Technology S.A.'s debt has decreased relative to shareholder equity from 0.36 last year to 0.06 today, signaling strengthened financials
Financial stability - Net debt/EBITDA.
Spotify Technology S.A. has a net debt to EBITDA ratio of 0.00x, which is below the 3.00x threshold, indicating healthy leverage and financial stability
Financial stability - ICR.
Spotify Technology S.A. earns at least as much interest as it pays. Interest obligations are fully covered.
Financial stability - Profit margin growth.
Spotify Technology S.A.'s profit margin has increased (112.77%) in the last year from 7.26% to 15.45%, signaling increasing performance
Financial stability - Short term assets vs short term liabilities.
Spotify Technology S.A.'s short-term assets of $10.49G exceed its short-term liabilities of $6.08G
Increasing performance - ROA.
Spotify Technology S.A.'s return on assets of 20.61% is higher than the 5.00% threshold, indicating efficient asset utilization
Increasing performance - Absolute return on equity.
Spotify Technology S.A.'s return on equity of 35.18%, is higher than 15.00%, indicating good performance
Increasing performance - Earnings quality.
Spotify Technology S.A.'s operating cash flow exceeds its net income, indicating high-quality earnings backed by actual cash generation
Decreasing performance - Earnings stability.
Spotify Technology S.A. had positive net income in only 2.00 out of 5 years, indicating unstable earnings
Increasing performance - Free cash flow.
Spotify Technology S.A. has positive free cash flow, indicating the company generates cash after capital expenditures
Increasing performance - FCF yield.
Spotify Technology S.A. has a free cash flow yield of 3.03%, which is above the 2.00% threshold, indicating strong cash generation relative to market value
Increasing performance - Healthy earnings growth.
Spotify Technology S.A.'s yearly earnings has increased 94.38% since last year from $1.14G to $2.21G, signaling increasing performance
Increasing performance - Healthy revenue growth.
Spotify Technology S.A.'s yearly revenue has increased 5.33% since last year from $15.67G to $16.51G, signaling increasing performance
Increasing performance - ROIC.
ROIC 27.00% (Source: FMP key-metrics). At or above the 10% threshold. Score: 2 of 2. The company is generating returns above the upper end of the typical US weighted-average cost of capital range under this definition of invested capital.
Increasing performance - 3-year revenue CAGR.
Spotify Technology S.A.'s 3-year revenue CAGR of 13.59% is positive, indicating growing revenue over the past 3 years
Increasing performance - Revenue consistency.
Spotify Technology S.A. had revenue growth in 5.00 out of 5 years, indicating consistent revenue performance
Decreasing performance - ROE consistency.
Spotify Technology S.A. had positive ROE in only 2.00 out of 5 years, indicating inconsistent returns on equity
Overvalued - DCF valuation.
Spotify Technology S.A. is overvalued relative to its fair value price of 261.86 based on Discounted Cash Flow model
Overvalued - Earnings yield.
Spotify Technology S.A. has an earnings yield of 2.86%, which is below the 4.00% threshold, indicating the stock may be expensive relative to its earnings
Overvalued - EBITDA valuation.
Spotify Technology S.A. is overvalued relative to its fair value price of 94.39 based on EBITDA multiple model
Overvalued - EV/EBITDA.
Spotify Technology S.A. has an EV/EBITDA ratio of 26.43x, which exceeds the 20.00x threshold, indicating the stock may be overvalued relative to its operating earnings
Undervalued - PEG ratio value.
Spotify Technology S.A. has a PEG-ratio under 1 which is considered undervalued
Overvalued - P/B ratio.
Spotify Technology S.A. has a price-to-book ratio of 10.36x, which exceeds the 5.00x threshold, indicating the stock may be overvalued relative to its book value
Undervalued - P/S ratio.
Spotify Technology S.A. has a price-to-sales ratio of 4.74x, which is below the 8.00x threshold, indicating reasonable valuation relative to its revenue
Profit margin
Current Ratio
Capital Returns
35.18%
Return on equity
ROIC: 27%
Valuation History
30.6X
Price to Earnings
EV/EBITDA: 26.4X
Cash flow
Profit margin
-
(FY vs FY)
Cash flow Y/Y
73.82%
(FY vs FY)
Base valuations use default assumptions. Customize in the Valuator.