DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

Spotify Technology S.A. (SPOT)

Communication Services | Internet Content & Information

Today's Price

$511.50

Today's Fair Value

$863.38 +68.79%

Margin of Safety

+40.76%

Projected Value (5Y)

$1390.48 +171.84%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Adjusted Free Cash Flow Growth Rate

Regression: 56.54% | CAGR (5y): 249.26%

Diluted Shares Growth Rate

Regression: 2.27% | CAGR (5y): 2.33%

Dividend Growth Rate

Regression: 0% | CAGR (5y): 0%

Exit Price Multiple

Capped at 30.00x (Historical 5y: 48.61x)

Discount Rate