2.94%
23.68%
46.15%
73.72%
162.41%
207.92%
317.15%

Company 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.

Market Data

Last Price 532.7
Change Percentage 2.94%
Open 520.4
Previous Close 517.5
Market Cap ( Millions) 104280
Volume 2449
Year High 533.4
Year Low 199.2
M A 50 458.08
M A 200 344.29

Financial Ratios

FCF Yield 1.75%
Dividend Yield 0.00%
ROE 19.04%
Debt / Equity 38.55%
Net Debt / EBIDTA -306.77%
Price To Book 23.65
Price Earnings Ratio 156.32
Price To FCF 57.12
Price To sales 6.87
EV / EBITDA 106.53

Business Breakdown

Expected Mid-Term Growth

Segment nΒ°1 -> Premium

Expected Growth : 21.5 %

What the company do ?

Spotify Premium is a paid subscription offering ad-free music streaming, offline playback, and improved audio quality.

Why we expect these perspectives ?

Growing demand for ad-free music streaming, increasing adoption of offline playback, and rising preference for high-quality audio are driving Spotify Premium's growth, fueled by expanding smartphone penetration and improving internet infrastructure globally.

Segment nΒ°2 -> Ad-Supported

Expected Growth : 20.4 %

What the company do ?

Ad-Supported is a free Spotify tier generating revenue through audio and display ads, offering limited features and skips.

Why we expect these perspectives ?

Growing demand for free music streaming, increasing adoption of mobile devices, and rising digital advertising spend are driving the Ad-Supported segment's growth.

Spotify Technology S.A. Products

Product Range What is it ?
Spotify Free A free music streaming service that allows users to listen to music with occasional ads
Spotify Premium A paid music streaming service that offers ad-free listening, offline playback, and improved audio quality
Spotify Duo A paid music streaming service designed for two users, offering ad-free listening and offline playback
Spotify Family A paid music streaming service designed for families, offering ad-free listening and offline playback for up to six users
Spotify for Artists A platform that provides artists with tools to manage their music, track their performance, and connect with fans
Spotify for Podcasters A platform that provides podcasters with tools to host, distribute, and monetize their podcasts
Spotify Ad Studio A self-serve ad platform that allows advertisers to create and manage audio ads
Spotify Analytics A platform that provides insights and analytics for artists, labels, and industry professionals

Spotify Technology S.A.'s Porter Forces

Spotify has a low threat of substitutes due to its unique features, such as Discover Weekly and Release Radar, which provide users with personalized playlists and music recommendations. Additionally, Spotify's vast music library and user-friendly interface make it difficult for substitutes to compete.

Spotify's customers have some bargaining power due to the availability of alternative music streaming services, such as Apple Music and Tidal. However, Spotify's strong brand recognition and user loyalty mitigate this power to some extent.

Spotify's suppliers, such as music labels and artists, have limited bargaining power due to the company's dominant position in the music streaming market. Spotify's ability to negotiate favorable licensing agreements with suppliers further reduces their bargaining power.

The threat of new entrants in the music streaming market is moderate, as it requires significant investment in technology, content, and marketing. However, new entrants could potentially disrupt the market with innovative features or business models.

The intensity of rivalry in the music streaming market is high, with several established players, such as Apple Music and Amazon Music, competing for market share. The market is highly competitive, with companies constantly innovating and improving their services to attract and retain customers.

Capital Structure

Value
Debt Weight 32.50%
Debt Cost 3.79%
Equity Weight 67.50%
Equity Cost 12.06%
WACC 9.37%
Leverage 48.16%

Historical Valuation

Price/Earnings Ratio

Margin Valuation

Peers Valuation

Competitors

Company Rational
NXPI NXP Semiconductors N.V. offers various semiconductor products. The company's product portfolio includes microcontrollers; application processors, including i.MX application processors, and i.MX 8 and 9 family of applications processors; communication processors; …
SAP.DE SAP SE, together with its subsidiaries, operates as an enterprise application software company worldwide. The company operates through three segments: Applications, Technology & Support; Qualtrics; and Services. It offers SAP …
TEL TE Connectivity Ltd., together with its subsidiaries, manufactures and sells connectivity and sensor solutions in Europe, the Middle East, Africa, the AsiaΒ–Pacific, and the Americas. The company operates through three …
NOKIA.HE Nokia Oyj provides mobile, fixed, and cloud network solutions worldwide. The company operates through four segments: Mobile Networks, Network Infrastructure, Cloud and Network Services, and Nokia Technologies. It offers products …
ACN Accenture plc, a professional services company, provides strategy and consulting, interactive, and technology and operations services worldwide. The company offers application services, including agile transformation, DevOps, application modernization, enterprise architecture, …

Peers Metrics

DCF BETA

Parameters

Short Term Growth
Short term Time
Long-Term Growth
WACC
Target Price
532.7$
Current Price
532.7$
Potential
-0.00%

Expected Cash-Flows

Scoring Insights

Peers Group Analysis

πŸ₯‡

Nokia Logo
Nokia
A-Score # N/A

Value:# N/A

Growth: # N/A

Quality: # N/A

Yield: # N/A

Momentum: # N/A

Volatility: # N/A

1-Year Total Return ->

πŸ₯ˆ

TE Connectivity Logo
TE Connectivity
A-Score # N/A

Value:# N/A

Growth: # N/A

Quality: # N/A

Yield: # N/A

Momentum: # N/A

Volatility: # N/A

1-Year Total Return ->

πŸ₯‰

SAP Logo
SAP
A-Score # N/A

Value:# N/A

Growth: # N/A

Quality: # N/A

Yield: # N/A

Momentum: # N/A

Volatility: # N/A

1-Year Total Return ->

4

Accenture Logo
Accenture
A-Score # N/A

Value:# N/A

Growth: # N/A

Quality: # N/A

Yield: # N/A

Momentum: # N/A

Volatility: # N/A

1-Year Total Return ->

5

NXP Semiconductors Logo
NXP Semiconductors
A-Score # N/A

Value:# N/A

Growth: # N/A

Quality: # N/A

Yield: # N/A

Momentum: # N/A

Volatility: # N/A

1-Year Total Return ->

6

Spotify Logo
Spotify
A-Score # N/A

Value:# N/A

Growth: # N/A

Quality: # N/A

Yield: # N/A

Momentum: # N/A

Volatility: # N/A

1-Year Total Return ->