Download PDF

1. Company Snapshot

1.a. 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.

Show Full description

1.b. Last Insights on 639

Spotify's recent performance was impacted by a surprise Q2 loss and weaker-than-expected revenue, primarily due to elevated payroll expenses and negative currency effects. The company's cautious forecast also contributed to investor concerns. Despite strong user growth, Spotify's Q2 earnings and revenue missed expectations. Analysts, however, remain optimistic about the company's long-term prospects, with Deutsche Bank and Guggenheim reiterating their Buy ratings and JP Morgan maintaining an Overweight rating. Additionally, Spotify's product development plans, including messaging tools, are expected to drive growth.

1.c. Company Highlights

2. Spotify's Q3 2025 Earnings: A Strong Performance

Spotify's third-quarter 2025 earnings report highlighted a robust financial performance, with total revenue reaching EUR 4.3 billion, representing a 12% year-over-year growth on a constant currency basis. The company's gross margin came in at 31.6%, exceeding guidance by 50 basis points, while operating income was EUR 582 million, EUR 97 million above forecast. Earnings per share (EPS) was $3.28, significantly higher than the estimated $1.96. The strong financial performance was driven by a significant increase in monthly active users (MAU), which grew by 17 million to 713 million, surpassing guidance by 3 million.

Publication Date: Nov -11

📋 Highlights
  • MAU Surpass 700M Milestone: Reached 713M MAU (+17M), exceeding guidance by 3M.
  • Subscriber Growth Accelerates: Added 5M net subscribers, reaching 281M (+12% YoY).
  • Revenue and Profit Expansion: Total revenue EUR 4.3B (+12% YoY), operating income EUR 582M (up EUR 97M from forecast).
  • Video Podcast Engagement Surge: 390M users streamed video podcasts, 54% YoY increase.
  • Q4 Guidance Confirmed: Targets 745M MAU, EUR 4.5B revenue (+13% YoY), and 289M subscribers.

User Growth and Engagement

Spotify's user growth and engagement continue to drive its financial performance. The company added 5 million net subscribers, finishing at 281 million, up 12% year-over-year. The multi-format strategy, including music, podcasts, and audiobooks, is driving user growth, with over 390 million users having streamed video podcasts on Spotify, a 54% increase year-over-year. The company's focus on giving listeners more control, more ways to discover, and more ways to connect is expected to continue driving user engagement.

Valuation Metrics

Spotify's current valuation metrics indicate a premium price. The Price-to-Sales Ratio is 6.58, and the EV/EBITDA ratio is 75.05. With analysts estimating next year's revenue growth at 14.8%, the current valuation may be justified if the company continues to deliver strong growth. However, investors should be cautious about the high valuation multiples, which may be sensitive to any slowdown in growth.

Advertising Business

Spotify's advertising business has seen softness in pricing over the past several quarters, and advertising revenue growth has decelerated. However, the company is making progress on the programmatic side, with new DSP partnerships with Amazon and Yahoo expected to add value. The move of Self-Service Product Pricing (SPP) to the premium side is also benefiting the advertising business. While the current ad environment is not a significant concern, Spotify expects to return to robust ad growth in the future.

Future Outlook

Spotify's guidance for Q4 2025 indicates continued growth, with MAU expected to reach 745 million and total revenue expected to be EUR 4.5 billion, representing a 13% year-over-year growth rate. The company's focus on AI tools for creators and its partnership with Netflix for video podcasts are expected to drive future growth. With a strong financial performance and a clear path to revenue growth and profit expansion, Spotify is well-positioned for future success.

3. NewsRoom

Card image cap

Spotify Wrapped ‘Listening Age’ Feature Has Music Fans Howling

Dec -04

Card image cap

Spotify Technology S.A. (SPOT): A Bull Case Theory

Dec -04

Card image cap

Spotify Wrapped: A year-in review of the stock & music listening

Dec -03

Card image cap

Your Spotify subscription might soon cost more

Nov -29

Card image cap

Jim Cramer on Spotify: “I Think You Ought to Buy the Stock”

Nov -29

Card image cap

3 Stocks That Might Be Undervalued By Up To 31.8% According To Estimates

Nov -28

Card image cap

Jefferies Remains a Buy on Spotify Technology S.A. (SPOT)

Nov -26

Card image cap

Will Spotify (SPOT)'s New Premium Tiers Reshape Its Path to Sustainable Profitability?

Nov -26

4. Business Breakdown

4.a. Revenues by Country

4.b. Revenues by Segment

5. Expected revenues mid-term growth (20.75%)

6. Segments

Premium

Expected Growth: 20.8%

Spotify’s premium music subscription growth driven by increasing adoption, improving user experience, and expanding global footprint, particularly in emerging markets.

Ad-Supported

Expected Growth: 20.4%

Spotify's free version with ads will be driven by increasing adoption of music streaming services, growth in mobile internet penetration, and rising demand for entertainment content.

7. Detailed Products

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

8. Spotify Technology S.A.'s Porter Forces

Forces Ranking

Threat Of Substitutes

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.

Bargaining Power Of Customers

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.

Bargaining Power Of Suppliers

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.

Threat Of New Entrants

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.

Intensity Of Rivalry

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.

9. SWOT Analysis

10. Capital Structure

10.a. Balance Sheet

10.b. Weighted Average Cost of capital

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

11. Quality Control: Spotify Technology S.A. passed 5 out of 9 key points

12.a Historical Valuation

12.b Price/Earnings Ratio

12.c Margin Valuation

12.d Peers Valuation

Peers Group Analysis

Stock-Card
TE Connectivity

A-Score: 5.5/10

Value: 1.8

Growth: 6.6

Quality: 6.8

Yield: 2.5

Momentum: 8.5

Volatility: 7.0

1-Year Total Return ->

Stock-Card
Accenture

A-Score: 4.8/10

Value: 3.7

Growth: 5.8

Quality: 7.6

Yield: 4.4

Momentum: 1.0

Volatility: 6.7

1-Year Total Return ->

Stock-Card
SAP

A-Score: 4.7/10

Value: 1.1

Growth: 4.2

Quality: 8.1

Yield: 1.9

Momentum: 6.0

Volatility: 6.7

1-Year Total Return ->

Stock-Card
Spotify

A-Score: 4.6/10

Value: 0.5

Growth: 9.3

Quality: 6.6

Yield: 0.0

Momentum: 9.0

Volatility: 2.3

1-Year Total Return ->

Stock-Card
NXP Semiconductors

A-Score: 4.1/10

Value: 2.0

Growth: 6.2

Quality: 6.7

Yield: 3.8

Momentum: 3.5

Volatility: 2.7

1-Year Total Return ->

Stock-Card
Nokia

A-Score: 4.1/10

Value: 3.4

Growth: 4.0

Quality: 5.6

Yield: 3.1

Momentum: 5.0

Volatility: 3.3

1-Year Total Return ->

Peers Metrics

12.e Scoring Insights

12.f DCF BETA

Parameters

Short Term Growth

Short term Time

Long-Term Growth

WACC

Target Price

486.6$

Current Price

486.6$

Potential

-0.00%

Expected Cash-Flows