Export DCF model

You will get:

DCF Valuation Model

5 Years Historical

5 Years Forecast

50+ Ratios

Excel & Google Sheet

$9.00

# Spotify Technology S.A. (SPOT) Valuation | Discounted Cash Flow | Financial Statements | Free Cash Flow

| | |

Real-Time Price ·

Market Cap
A valuation method that multiplies the price of a company's shares by the total number of outstanding shares.

Revenue (ttm)
The total amount of income generated by the sale of goods or services related to the company's primary operations.

Net Income (ttm)
The company's earnings for a period net of operating costs, taxes and interest.

Shares Out
Total number of common shares outstanding as of the latest date disclosed in a financial filing.

EPS (ttm)
Company's net earnings or losses from continuing operations on a per diluted share basis.

PE Ratio
The price-to-earnings (PE) ratio is the ratio between a company's stock price and earnings per share. It measures the price of a stock relative to its profits.

Dividend Yield
Measures the cash returned to shareholders by a firm as a percentage of the price they pay for each share of stock.

Exchange
Name of stock exchange where the trading item trades.

Avg Volume
The average number of shares traded each day over the past 30 days.

Open
The opening trade price over the trading day.

Previous Close
The last closing price.

Beta
A ratio that measures the risk or volatility of a company's share price in comparison to the market as a whole.

1d Range
The range between the high and low prices over the past day.

52 Week
The range between the high and low prices over the past 52 weeks.

### Total Valuation

has a market cap or net worth of . The enterprise value is .
Market Cap (ttm)
Market Capitalization

A valuation method that multiplies the price of a company's shares by the total number of outstanding shares.

A valuation method that multiplies the price of a company's shares by the total number of outstanding shares.

Enterprise Value (ttm)
Enterprise Value

Enterprise value measures the total value of a company's outstanding shares, adjusted for debt and levels of cash and short-term investments.

Enterprise Value = Market Cap + Total Debt - Cash & Equivalents - Short-Term Investments

Enterprise value measures the total value of a company's outstanding shares, adjusted for debt and levels of cash and short-term investments.

Enterprise Value = Market Cap + Total Debt - Cash & Equivalents - Short-Term Investments

### Valuation Ratios

The trailing PE ratio is . 's PEG ratio is .
PE Ratio (ttm)
PE Ratio

The price-to-earnings (P/E) ratio is a valuation metric that shows how expensive a stock is relative to earnings.

PE Ratio = Stock Price / Earnings Per Share

The price-to-earnings (P/E) ratio is a valuation metric that shows how expensive a stock is relative to earnings.

PE Ratio = Stock Price / Earnings Per Share

PS Ratio (ttm)
PS Ratio

The price-to-sales (P/S) ratio is a commonly used valuation metric. It shows how expensive a stock is compared to revenue.

PS Ratio = Market Capitalization / Revenue

The price-to-sales (P/S) ratio is a commonly used valuation metric. It shows how expensive a stock is compared to revenue.

PS Ratio = Market Capitalization / Revenue

PB Ratio (ttm)
PB Ratio

The price-to-book (P/B) ratio measures a stock's price relative to book value. Book value is also called Shareholders' equity.

PB Ratio = Market Capitalization / Shareholders' Equity

The price-to-book (P/B) ratio measures a stock's price relative to book value. Book value is also called Shareholders' equity.

PB Ratio = Market Capitalization / Shareholders' Equity

P/FCF Ratio (ttm)
P/FCF Ratio

The price to free cash flow (P/FCF) ratio is similar to the P/E ratio, except it uses free cash flow instead of accounting earnings.

P/FCF Ratio = Market Capitalization / Free Cash Flow

The price to free cash flow (P/FCF) ratio is similar to the P/E ratio, except it uses free cash flow instead of accounting earnings.

P/FCF Ratio = Market Capitalization / Free Cash Flow

PEG Ratio (ttm)
PEG Ratio

The price/earnings to growth (PEG) ratio is calculated by dividing a company's PE ratio by its expected earnings growth.

PEG Ratio = PE Ratio / Expected Earnings Growth

The price/earnings to growth (PEG) ratio is calculated by dividing a company's PE ratio by its expected earnings growth.

PEG Ratio = PE Ratio / Expected Earnings Growth

### Enterprise Valuation

The stock's EV/EBITDA ratio is , with a EV/FCF ratio of .
EV / Sales (ttm)
EV / Sales Ratio

The enterprise value to sales (EV/Sales) ratio is similar to the price-to-sales ratio, but the price is adjusted for the company's debt and cash levels.

EV/Sales Ratio = Enterprise Value / Revenue

The enterprise value to sales (EV/Sales) ratio is similar to the price-to-sales ratio, but the price is adjusted for the company's debt and cash levels.

EV/Sales Ratio = Enterprise Value / Revenue

EV / EBITDA (ttm)
EV / EBIT Ratio

The EV/EBITDA ratio measures a company's valuation relative to its EBITDA, or Earnings Before Interest, Taxes, Depreciation, and Amortization.

EV/EBITDA Ratio = Enterprise Value / EBITDA

The EV/EBITDA ratio measures a company's valuation relative to its EBITDA, or Earnings Before Interest, Taxes, Depreciation, and Amortization.

EV/EBITDA Ratio = Enterprise Value / EBITDA

EV / EBIT (ttm)
EV/EBIT Ratio

The EV/EBIT is a valuation metric that measures a company's price relative to EBIT, or Earnings Before Interest and Taxes.

EV/EBIT Ratio = Enterprise Value / EBIT

The EV/EBIT is a valuation metric that measures a company's price relative to EBIT, or Earnings Before Interest and Taxes.

EV/EBIT Ratio = Enterprise Value / EBIT

EV / FCF (ttm)
EV/FCF Ratio

The enterprise value to free cash flow (EV/FCF) ratio is similar to the price to free cash flow ratio, except the price is adjusted for the company's cash and debt.

EV/FCF Ratio = Enterprise Value / Free Cash Flow

The enterprise value to free cash flow (EV/FCF) ratio is similar to the price to free cash flow ratio, except the price is adjusted for the company's cash and debt.

EV/FCF Ratio = Enterprise Value / Free Cash Flow

### Financial Efficiency

Return on equity (ROE) is and return on invested capital (ROIC) is .
Return on Equity (ROE) (ttm)
Return on Equity (ROE)

Return on equity (ROE) is a profitability metric that shows how efficient a company is at using its equity (or "net" assets) to generate profits. It is calculated by dividing the company's net income by the average shareholders' equity over the past 12 months.

ROE = (Net Income / Average Shareholders' Equity) * 100%

Return on equity (ROE) is a profitability metric that shows how efficient a company is at using its equity (or "net" assets) to generate profits. It is calculated by dividing the company's net income by the average shareholders' equity over the past 12 months.

ROE = (Net Income / Average Shareholders' Equity) * 100%

Return on Assets (ROA) (ttm)
Return on Assets (ROA)

Return on assets (ROA) is a metric that measures how much profit a company is able to generate using its assets. It is calculated by dividing net income by the average total assets for the past 12 months.

ROA = (Net Income / Average Total Assets) * 100%

Return on assets (ROA) is a metric that measures how much profit a company is able to generate using its assets. It is calculated by dividing net income by the average total assets for the past 12 months.

ROA = (Net Income / Average Total Assets) * 100%

Return on Capital (ROIC) (ttm)
Return on Capital (ROIC)

Return on invested capital (ROIC) measures how effective a company is at investing its capital in order to increase profits. It is calculated by dividing the EBIT (Earnings Before Interest & Taxes) by the average invested capital in the previous year.

ROIC = (EBIT / Average Invested Capital) * 100%

Return on invested capital (ROIC) measures how effective a company is at investing its capital in order to increase profits. It is calculated by dividing the EBIT (Earnings Before Interest & Taxes) by the average invested capital in the previous year.

ROIC = (EBIT / Average Invested Capital) * 100%

Asset Turnover
Asset Turnover

The asset turnover ratio measures the amount of sales relative to a company's assets. It indicates how efficiently the company uses its assets to generate revenue.

Asset Turnover Ratio = Revenue / Average Assets

The asset turnover ratio measures the amount of sales relative to a company's assets. It indicates how efficiently the company uses its assets to generate revenue.

Asset Turnover Ratio = Revenue / Average Assets

Inventory Turnover (ttm)
Inventory Turnover

The inventory turnover ratio measures how many times inventory has been sold and replaced during a time period.

Inventory Turnover Ratio = Cost of Revenue / Average Inventory

The inventory turnover ratio measures how many times inventory has been sold and replaced during a time period.

Inventory Turnover Ratio = Cost of Revenue / Average Inventory

### Margins

Trailing 12 months gross margin is , with operating and profit margins of and .
Gross Margin (ttm)
Gross Margin

Gross margin is the percentage of revenue left as gross profits, after subtracting cost of goods sold from the revenue.

Gross Margin = (Gross Profit / Revenue) * 100%

Gross margin is the percentage of revenue left as gross profits, after subtracting cost of goods sold from the revenue.

Gross Margin = (Gross Profit / Revenue) * 100%

Operating Margin (ttm)
Operating Margin

Operating margin is the percentage of revenue left as operating income, after subtracting cost of revenue and all operating expenses from the revenue.

Operating Margin = (Operating Income / Revenue) * 100%

Operating margin is the percentage of revenue left as operating income, after subtracting cost of revenue and all operating expenses from the revenue.

Operating Margin = (Operating Income / Revenue) * 100%

Pretax Margin (ttm)
Pretax Margin

Pretax margin is the percentage of revenue left as profits before subtracting taxes.

Pretax Margin = (Pretax Income / Revenue) * 100%

Pretax margin is the percentage of revenue left as profits before subtracting taxes.

Pretax Margin = (Pretax Income / Revenue) * 100%

Profit Margin (ttm)
Profit Margin

Profit margin is the percentage of revenue left as net income, or profits, after subtracting all costs and expenses from the revenue.

Profit Margin = (Net Income / Revenue) * 100%

Profit margin is the percentage of revenue left as net income, or profits, after subtracting all costs and expenses from the revenue.

Profit Margin = (Net Income / Revenue) * 100%

EBITDA Margin (ttm)
EBITDA Margin

EBITDA margin is the percentage of revenue left as EBITDA, after subtracting all expenses except interest, taxes, depreciation and amortization from revenue.

EBITDA Margin = (EBITDA / Revenue) * 100%

EBITDA margin is the percentage of revenue left as EBITDA, after subtracting all expenses except interest, taxes, depreciation and amortization from revenue.

EBITDA Margin = (EBITDA / Revenue) * 100%

### Income Statement

In the last 12 months, had revenue of and earned in profits. Earnings per share (EPS) was .
Revenue (ttm)
Revenue

Revenue is the amount of money a company receives from its main business activities, such as sales of products or services. Revenue is also called sales.

Revenue is the amount of money a company receives from its main business activities, such as sales of products or services. Revenue is also called sales.

Gross Profit (ttm)
Gross Profit

Gross profit is a company’s profit after subtracting the costs directly linked to making and delivering its products and services.

Gross Profit = Revenue - Cost of Revenue

Gross profit is a company’s profit after subtracting the costs directly linked to making and delivering its products and services.

Gross Profit = Revenue - Cost of Revenue

Operating Income (ttm)
Operating Income

Operating income is the amount of profit in a company after paying for all the expenses related to its core operations.

Operating Income = Revenue - Cost of Revenue - Operating Expenses

Operating income is the amount of profit in a company after paying for all the expenses related to its core operations.

Operating Income = Revenue - Cost of Revenue - Operating Expenses

Pretax Income (ttm)
Pretax Income

Pretax income is a company's profits before accounting for income taxes.

Pretax Income = Net Income + Income Taxes

Pretax income is a company's profits before accounting for income taxes.

Pretax Income = Net Income + Income Taxes

Net Income (ttm)
Net Income

Net income is a company's accounting profits after subtracting all costs and expenses from the revenue. It is also called earnings, profits or "the bottom line"

Net Income = Revenue - All Expenses

Net income is a company's accounting profits after subtracting all costs and expenses from the revenue. It is also called earnings, profits or "the bottom line"

Net Income = Revenue - All Expenses

EBITDA (ttm)
EBITDA

EBITDA stands for "Earnings Before Interest, Taxes, Depreciation and Amortization." It is a commonly used measure of profitability.

EBITDA = Net Income + Interest + Taxes + Depreciation and Amortization

EBITDA stands for "Earnings Before Interest, Taxes, Depreciation and Amortization." It is a commonly used measure of profitability.

EBITDA = Net Income + Interest + Taxes + Depreciation and Amortization

EBIT (ttm)
EBIT

EBIT stands for "Earnings Before Interest and Taxes" and is a commonly used measure of earnings or profits. It is similar to operating income.

EBIT = Net Income + Interest + Taxes

EBIT stands for "Earnings Before Interest and Taxes" and is a commonly used measure of earnings or profits. It is similar to operating income.

EBIT = Net Income + Interest + Taxes

Earnings Per Share (EPS) (ttm)
EPS (Diluted)

Earnings per share is the portion of a company's profit that is allocated to each individual stock. Diluted EPS is calculated by dividing net income by "diluted" shares outstanding.

Diluted EPS = Net Income / Shares Outstanding (Diluted)

Earnings per share is the portion of a company's profit that is allocated to each individual stock. Diluted EPS is calculated by dividing net income by "diluted" shares outstanding.

Diluted EPS = Net Income / Shares Outstanding (Diluted)

### Financial Position

The company has a trailing 12 months (ttm) current ratio of , with a ttm Debt / Equity ratio of .
Current Ratio (ttm)
Current Ratio

The current ratio is used to measure a company's short-term liquidity. A low number can indicate that a company will have trouble paying its upcoming liabilities.

Current Ratio = Current Assets / Current Liabilities

The current ratio is used to measure a company's short-term liquidity. A low number can indicate that a company will have trouble paying its upcoming liabilities.

Current Ratio = Current Assets / Current Liabilities

Quick Ratio (ttm)
Quick Ratio

The quick ratio measure a company's short-term liquidity. A low number indicates that the company may have trouble paying its upcoming financial obligations.

Quick Ratio = (Cash + Short-Term Investments + Accounts Receivable) / Current Liabilities

The quick ratio measure a company's short-term liquidity. A low number indicates that the company may have trouble paying its upcoming financial obligations.

Quick Ratio = (Cash + Short-Term Investments + Accounts Receivable) / Current Liabilities

Debt / Equity (ttm)
Debt / Equity Ratio

The debt-to-equity ratio measures a company's debt levels relative to its shareholders' equity or book value. A high ratio implies that a company has a lot of debt.

Debt / Equity Ratio = Total Debt / Shareholders' Equity

The debt-to-equity ratio measures a company's debt levels relative to its shareholders' equity or book value. A high ratio implies that a company has a lot of debt.

Debt / Equity Ratio = Total Debt / Shareholders' Equity

Debt / EBIT (ttm)
Debt / EBIT Ratio

The debt-to-EBIT ratio is a company's debt levels relative to its trailing twelve-month EBIT. A high ratio implies that debt is high relative to the company's earnings.

Debt / EBIT Ratio = Total Debt / EBIT (ttm)

The debt-to-EBIT ratio is a company's debt levels relative to its trailing twelve-month EBIT. A high ratio implies that debt is high relative to the company's earnings.

Debt / EBIT Ratio = Total Debt / EBIT (ttm)

### Dividends & Yields

This stock pays an annual dividend of , which amounts to a dividend yield of .
Dividend Per Share (ttm)
Dividend Per Share

Total amount paid to each outstanding share in dividends during the period.

Total amount paid to each outstanding share in dividends during the period.

Dividend Yield (ttm)
Dividend Yield

The dividend yield is how much a stock pays in dividends each year, as a percentage of the stock price.

Dividend Yield = (Annual Dividends Per Share / Stock Price) * 100%

The dividend yield is how much a stock pays in dividends each year, as a percentage of the stock price.

Dividend Yield = (Annual Dividends Per Share / Stock Price) * 100%

Earnings Yield (ttm)
Earnings Yield

The earnings yield is a valuation metric that measures a company's profits relative to stock price, expressed as a percentage yield. It is the inverse of the P/E ratio.

Earnings Yield = (Earnings Per Share / Stock Price) * 100%

The earnings yield is a valuation metric that measures a company's profits relative to stock price, expressed as a percentage yield. It is the inverse of the P/E ratio.

Earnings Yield = (Earnings Per Share / Stock Price) * 100%

FCF Yield (ttm)
FCF Yield

The free cash flow (FCF) yield measures a company's free cash flow relative to its price, shown as a percentage. It is the inverse of the P/FCF ratio.

FCF Yield = (Free Cash Flow / Market Cap) * 100%

The free cash flow (FCF) yield measures a company's free cash flow relative to its price, shown as a percentage. It is the inverse of the P/FCF ratio.

FCF Yield = (Free Cash Flow / Market Cap) * 100%

Dividend Growth (YoY)
Dividend Growth

The change in dividend payments per share, compared to the previous period.

Dividend Growth = ((Current Dividend / Previous Dividend) - 1) * 100%

The change in dividend payments per share, compared to the previous period.

Dividend Growth = ((Current Dividend / Previous Dividend) - 1) * 100%

Payout Ratio (ttm)
Payout Ratio

The payout ratio is the percentage of a company's profits that are paid out as dividends. A high ratio implies that the dividend payments may not be sustainable.

Payout Ratio = (Dividends Per Share / Earnings Per Share) * 100%

The payout ratio is the percentage of a company's profits that are paid out as dividends. A high ratio implies that the dividend payments may not be sustainable.

Payout Ratio = (Dividends Per Share / Earnings Per Share) * 100%

### Balance Sheet

The company has in cash and in debt, giving a net cash position of .
Cash & Cash Equivalents
Cash & Cash Equivalents

Cash and cash equivalents is the sum of "Cash & Equivalents" and "Short-Term Investments." This is the amount of money that a company has quick access to, assuming that the cash equivalents and short-term investments can be sold at a short notice.

Cash & Cash Equivalents = Cash & Equivalents + Short-Term Investments

Cash and cash equivalents is the sum of "Cash & Equivalents" and "Short-Term Investments." This is the amount of money that a company has quick access to, assuming that the cash equivalents and short-term investments can be sold at a short notice.

Cash & Cash Equivalents = Cash & Equivalents + Short-Term Investments

Total Debt
Total Debt

Total debt is the total amount of liabilities categorized as "debt" on the balance sheet. It includes both current and long-term (non-current) debt.

Total Debt = Current Debt + Long-Term Debt

Total debt is the total amount of liabilities categorized as "debt" on the balance sheet. It includes both current and long-term (non-current) debt.

Total Debt = Current Debt + Long-Term Debt

Net Cash
Net Cash / Debt

Net Cash / Debt is an indicator of the financial position of a company. It is calculated by taking the total amount of cash and cash equivalents and subtracting the total debt.

Net Cash / Debt = Total Cash - Total Debt

Net Cash / Debt is an indicator of the financial position of a company. It is calculated by taking the total amount of cash and cash equivalents and subtracting the total debt.

Net Cash / Debt = Total Cash - Total Debt

Book Value
Shareholders' Equity

Shareholders’ equity is also called book value or net worth. It can be seen as the amount of money held by investors inside the company. It is calculated by subtracting all liabilities from all assets.

Shareholders' Equity = Total Assets - Total Liabilities

Shareholders’ equity is also called book value or net worth. It can be seen as the amount of money held by investors inside the company. It is calculated by subtracting all liabilities from all assets.

Shareholders' Equity = Total Assets - Total Liabilities

Book Value Per Share (ttm)
Book Value Per Share

Book value per share is the total amount of book value attributable to each individual stock. It is calculated by dividing book value (shareholders' equity) by the number of outstanding shares.

Book Value Per Share = Book Value / Shares Outstanding

Book value per share is the total amount of book value attributable to each individual stock. It is calculated by dividing book value (shareholders' equity) by the number of outstanding shares.

Book Value Per Share = Book Value / Shares Outstanding

Working Capital (ttm)
Working Capital

Working capital is the amount of money available to a business to conduct its day-to-day operations. It is calculated by subtracting total current liabilities from total current assets.

Working Capital = Current Assets - Current Liabilities

Working capital is the amount of money available to a business to conduct its day-to-day operations. It is calculated by subtracting total current liabilities from total current assets.

Working Capital = Current Assets - Current Liabilities

### Cash Flow

In the last 12 months, operating cash flow of the company was and capital expenditures , giving a free cash flow of .
Operating Cash Flow (ttm)
Operating Cash Flow

Operating cash flow, also called cash flow from operating activities, measures the amount of cash that a company generates from normal business activities. It is the amount of cash left after all cash income has been received, and all cash expenses have been paid.

Operating cash flow, also called cash flow from operating activities, measures the amount of cash that a company generates from normal business activities. It is the amount of cash left after all cash income has been received, and all cash expenses have been paid.

Capital Expenditures (ttm)
Capital Expenditures

Capital expenditures are also called payments for property, plants and equipment. It measures cash spent on long-term assets that will be used to run the business, such as manufacturing equipment, real estate and others.

Capital expenditures are also called payments for property, plants and equipment. It measures cash spent on long-term assets that will be used to run the business, such as manufacturing equipment, real estate and others.

Free Cash Flow (ttm)
Free Cash Flow

Free cash flow is the cash remaining after the company spends on everything required to maintain and grow the business. It is calculated by subtracting capital expenditures from operating cash flow.

Free Cash Flow = Operating Cash Flow - Capital Expenditures

Free cash flow is the cash remaining after the company spends on everything required to maintain and grow the business. It is calculated by subtracting capital expenditures from operating cash flow.

Free Cash Flow = Operating Cash Flow - Capital Expenditures

FCF Per Share (ttm)
Free Cash Flow Per Share

Free cash flow per share is the amount of free cash flow attributed to each outstanding stock.

FCF Per Share = Free Cash Flow / Shares Outstanding

Free cash flow per share is the amount of free cash flow attributed to each outstanding stock.

FCF Per Share = Free Cash Flow / Shares Outstanding

## News

## About

CEO

IPO Date

Industry

Employees

Website

## Details

Country

City

Address

Ticker Symbol

Exchange

IPO Date

CEO

Sector

Industry

Employees

Website

## Spotify Technology S.A. (SPOT) Discounted Cash Flow Valuation

## Spotify Technology S.A. (SPOT) Weighted Average Cost Of Capital Calculator (WACC)

## Spotify Technology S.A. (SPOT) Annual Income Statement, Cash Flow and Balance Sheet

## Spotify Technology S.A. (SPOT) Liquidity, Profitability, Debt, Operating Performance, Cash Flow, Valuation Ratios

## Details

Country

City

Address

Ticker Symbol

Exchange

IPO Date

CEO

Sector

Industry

Employees

Website