Logo
  • Home
  • AI Agent
  • Annotations
  • Files
  • Pricing and plans
  • BlogAboutContact us
    APIMCP
    Terms of servicePrivacy policy
  • Get the full experience

    We save the real magic for signed-in users.

SPOT US​
HomeStock ScreenerDocument SearchChartingWatchlistsRecent Filings
Logo
  • Home
  • AI Agent
  • Annotations
  • Files
  • Pricing and plans
  • BlogAboutContact us
    APIMCP
    Terms of servicePrivacy policy
  • Get the full experience

    We save the real magic for signed-in users.

SPOT US​
HomeStock ScreenerDocument SearchChartingWatchlistsRecent Filings

Spotify Technology S.A.(SPOT US)

$614.77+16.252.72%(Market Open · 18:03:42 UTC)
Ask AI
Doc SearchProfileEntity StructureFinancialsChartingShort InterestEmployees

Overview

ProfileEntity Structure

Documents

SEC Filings

Spotify Technology S.A.(SPOT US)

$614.77+16.252.72%(Market Open · 18:03:42 UTC)
Ask AI
Doc SearchProfileEntity StructureFinancialsChartingShort InterestEmployees

Overview

ProfileEntity Structure

Documents

SEC Filings

Financials & Metrics

FinancialsChartingShort InterestEmployees

Financials & Metrics

FinancialsChartingShort InterestEmployees

Spotify Technology S.A. — Company Profile

Spotify Technology S.A., together with its subsidiaries, provides audio streaming subscription services worldwide. It operates in two segments, Premium and Ad-Supported. The Premium segment offers online and offline streaming access to its catalog of music and podcasts, including video, lossless music, and audiobooks in select markets through subscription offerings primarily sold directly to end users and partners. The Ad-Supported segment provides limited on-demand online access to its catalog of music and online and offline access to its catalog of podcasts on computers, tablets, mobile devices, and other smart devices. The company also offers sales, distribution and marketing, contract research and development, and customer and other support services. Spotify Technology S.A. was incorporated in 2006 and is headquartered in Stockholm, Sweden.

Sector
Information Technology
Industry
Communications Equipment
Exchange
UN
CEO
Alex Norström
Headquarters
Stockholm, N4, SE
IPO Date
Apr 3, 2018
Employees
7,000
Website
open.spotify.com

Key Metrics

Price
$472.89
Market Cap
$97.22B
Revenue (TTM)
$4.53B
Net Income (TTM)
$721.00M
EPS (TTM)
3.56
P/E (TTM)
35.90
P/B (TTM)
12.12
Dividend Yield
0.00%
ROE (TTM)
8.99%
ROA (TTM)
5.49%
Operating Margin
15.77%
Beta
0.34

Dividends

Last Dividend
$0.00
Last Yield
0.00%

Summary

Spotify Technology S.A., together with its subsidiaries, provides audio streaming subscription services worldwide. It operates in two segments, Premium and Ad-Supported. The Premium segment offers online and offline streaming access to its catalog of music and podcasts, including video, lossless music, and audiobooks in select markets through subscription offerings primarily sold directly to end users and partners. The Ad-Supported segment provides limited on-demand online access to its catalog of music and online and offline access to its catalog of podcasts on computers, tablets, mobile devices, and other smart devices. The company also offers sales, distribution and marketing, contract research and development, and customer and other support services. Spotify Technology S.A. was incorporated in 2006 and is headquartered in Stockholm, Sweden.

Website
open.spotify.com
Location
Stockholm, N4, SE
Phone46702204607
Employees7,000
CEOAlex Norström
Sector
Information Technology
Industry
Communications Equipment
IPO DateApr 3, 2018

Ask AI

Company overview
Business model, segments, and competition.
Peer comparison
Metrics vs closest competitors.
Guidance & outlook
Forward guidance and assumptions.
Bull vs bear case
Upside drivers and key risks.
Valuation snapshot
Multiples vs history and peers.
Competitive moat
Defensibility and market position.
Management track record
Leadership and capital allocation history.
How it makes money
A short diagram of the business model.

Latest Documents

SEC Filings(385)

Expand
  • Form 4Soderstrom Gustav04:30PM
  • Form 4Giraldo John P3 Nov
  • Form 4Jenkins Dustee3 Nov
  • Form 4Luiga Christian3 Nov
  • Form 4Soderstrom Gustav3 Nov
  • Form 4Norstrom Alex3 Nov
  • Form 4Lundstrom Anna3 Nov
  • 6-KCurrent report (foreign private issuer)22 Oct
  • 6-KCurrent report (foreign private issuer)22 Oct
  • Form 4Soderstrom Gustav14 Oct
  • Form 4Giraldo John P5 Oct
  • Form 4Luiga Christian5 Oct
  • Form 4Lundstrom Anna5 Oct
  • Form 4Norstrom Alex5 Oct
  • Form 4Soderstrom Gustav5 Oct
  • Form 4Jenkins Dustee5 Oct
  • Form 4Soderstrom Gustav16 Sep
  • Form 144Soderstrom Gustav14 Sep
  • Form 4Soderstrom Gustav3 Sep
  • Form 4Jenkins Dustee3 Sep

News

  • Here is What to Know Beyond Why Spotify Technology (SPOT) is a Trending Stock12 Nov
  • Spotify's AI DJ gets new voices, personalities, and an option for less chatter10 Nov
  • Spotify Technology $SPOT Stock: CenterBook Partners LP Grows Holdings10 Nov
  • Is Spotify (SPOT) a Buy as Wall Street Analysts Look Optimistic?9 Nov
  • 1,754 Spotify Technology $SPOT Shares Purchased by Ethic Inc.9 Nov
  • VictoriaMetrics Expands in North America as Spotify and MongoDB Use Its Open-Source Stack to Run Observability at Scale5 Nov
  • Price Prediction: Spotify Will Hit $1,000 on This Date3 Nov
  • Streaming Success: Fox Corp Channels Tubi For Q1 Earnings Beat3 Nov
  • RDDT vs. SPOT: Which Stock Is the Better Value Option?2 Nov
  • Spotify Climbs 6% on Report of Paid AI Remix Service; Sirius XM Edges Higher, Warner Music and Netflix Hold Steady30 Oct
  • Spotify Stock Is Down 26%. Should You Buy the Dip, or Run for the Hills?30 Oct
  • Spotify targets 2027 launch for AI remix service, FT reports30 Oct
  • Spotify Stock Rises 6% Despite Reporting Earnings Miss in Q328 Oct
  • Is Trending Stock Spotify Technology (SPOT) a Buy Now?28 Oct
  • Here Are Wednesday’s Top Wall Street Analyst Research Calls: Enphase Energy, F5, Marvell Technology, MSG Rangers, Pentair, Silicon Motion Technology, Spotify Technology, Texas Instruments, Whirlpool, and More28 Oct
  • AI Stocks ‘Unfairly Beaten Up' — The Biggest Opportunities Right Now27 Oct
  • Netflix Drops 4% as Engagement Worries Outweigh Earnings Beat; Disney and Spotify Slip26 Oct
  • Here Are Monday’s Top Wall Street Analyst Research Calls: Block, Boise Cascade, Equifax, FirstEnergy, Lockheed Martin, Lumentum Holdings, NetApp, Roper Technologies, Spotify, Technology, and More26 Oct
  • Is Spotify Technology SA a Buy After Its Latest Earnings Report?25 Oct
  • Spotify Earnings: A Miss, But Long-Term Potential Remains25 Oct

Mentions in Filings

  • Equity securities which are classified as financial assets required to be measured at FVPL mainly include foreign equity securities, and equity securities which are classified as financial assets designated to be measured at FVOCI mainly consist of Japanese equity securities. There are no transfers between Level 1 and Level 2 for the fiscal year ended March 31, 2026 or for the six months ended September 30, 2026. Shares of Spotify Technology S.A …
    Sony Group CorpSpotify Technology S.A.·6-K - Current report (foreign private issuer)·Q3 27·10 Nov
  • Sony holds shares in <strong>Spotify Technology</strong> SA ("Spotify") as equity securities required to be measured at fair value through net income or loss. For Sony's Spotify shares, pre-tax gains (or losses) on equity investments reflect changes in the fair value of derivatives used to hedge against fluctuations in the share price, including expected distributions to artists and labels. These gains (or losses) are included in financial income (expenses) in th …
    SONY GROUP CORPORATIONSpotify Technology S.A.·Interim Report - Semi-Annual Report (2026.04.01-2027.03.31)·10 Nov·10 Nov
  • … esident, Financial Planning & Analysis and Consolidations at Compass, Inc. (NYSE: COMP), a real estate technology company, from October 2020 to May 2022; as Head of Consolidation, Financial Planning & Analysis at <strong>Spotify Technology S.A.</strong> (NYSE: SPOT), a global audio streaming service, from May 2017 to October 2020; and has prior Financial Planning & Analysis and reporting experience at a variety of media and advertising company, including CBS Radi …
    Shutterstock, Inc.Spotify Technology S.A.·DEF 14A - Definitive proxy statement·Q4 26·9 Nov
  • … esident, Financial Planning & Analysis and Consolidations at Compass, Inc. (NYSE: COMP), a real estate technology company, from October 2020 to May 2022; as Head of Consolidation, Financial Planning & Analysis at <strong>Spotify Technology S.A.</strong> (NYSE: SPOT), a global audio streaming service, from May 2017 to October 2020; and has prior Financial Planning & Analysis and reporting experience at a variety of media and advertising companies, including CBS Ra …
    Shutterstock, Inc.Spotify Technology S.A.·8-K - Results of Operations and Financial Condition·Q4 26·5 Nov
  • The GraniteShares 2x Long SPOT Daily ETF (the “Fund”) seeks daily investment results of 2 times (200%) the daily percentage change of the common stock of <strong>Spotify Technology</strong> SA (NYSE: SPOT) (the “Underlying Stock”). Because the Fund seeks daily leveraged investment results, it is very different from most other exchange-traded funds. It is also riskier than alternatives that do not use a leverage strategy. The return for investors that invest for p …
    GraniteShares ETF TrustSpotify Technology S.A.·497 - Form 497 - Definitive materials (investment companies)·28 Oct·28 Oct
  • … | | 3.37% | | 9 | | 628.77 | | 5,659 | | NFLX | Netflix, Inc. \* | | 3.34% | | 87 | | 64.54 | | 5,615 | | SPCX | Space Exploration Technologies Corp. (Class A) \* | | 3.33% | | 40 | | 139.75 | | 5,590 | | SPOT | <strong>Spotify Technology S.A.</strong> †\* | | 3.26% | | 9 | | 609.12 | | 5,482 | | TMUS | T-Mobile US, Inc. | | 3.28% | | 32 | | 172.16 | | 5,509 | | TTWO | Take-Two Interactive Software, Inc. \* | | 3.31% | | 24 | | 231.31 | | 5,551 | | VZ | Verizon …
    FT 13350Spotify Technology S.A.·487 - Form 487 - FORM S-6 TO EFFECTIVE AMENDMENT·Q4 26·12 Nov

Key Stats

Trading

Px/Chg 1D$472.89 / -3.77%
Avg Volume2.18M
Beta0.34
Mkt Cap97.22B
FD Mkt Cap111.43B

Float

Shrs Out/Float205.58M / 151.30M
Short Float0.04%
Days to Cover3.28
Stock Repurchased$311.03M

Current Valuation

EV92.43B
EV/EBITDA31.19
EV/Sales5.27
P/B12.12
P/S5.55
FCF Yield0.87%
ROE8.99%
ROA5.49%
Current Ratio2.06

Estimates

P/E35.90
Est P/E0.00
Est EPS3.43
Est PEG0.00

Valuation

Metric5Yr AvgMar '23Apr '24Apr '25Apr '26Oct '26
PRICE-BASED RATIOS
Price / Earnings33.75-58.70-99.65105.3886.90134.84
Price / Sales11.552.154.007.6522.5221.45
Price / Book Value15.5210.6020.9321.7112.2512.12
Price / Free Cash Flow314.111,201.9878.6652.50122.33115.10
ENTERPRISE VALUE METRICS
Enterprise Value76,941.024,448.351,590.5117,138.199,093.192,434.7
Enterprise Value / Sales11.142.083.897.4721.8720.39
Enterprise Value / EBITDA-10.82-154.74-166.9678.2094.1195.29
Enterprise Value / EBIT18.92-74.31-110.4785.0796.3997.92

Financials

Full Financials
Millions EUR5Yr CAGR (%)Dec '21Dec '22Dec '23Dec '24Dec '25
INCOME STATEMENT
Revenue15.5%9,668.011,727.013,247.015,673.017,186.0
Gross Income20.7%2,591.02,926.03,397.04,724.05,496.0
EBITDA54.3%416.0-158.0-309.01,498.02,357.0
EBIT67.1%289.0-329.0-467.01,377.02,255.0
Net Income—-34.0-430.0-532.01,138.02,212.0
EPS (Diluted)—-1.03-2.93-2.735.5010.51
BALANCE SHEET
Cash & ST Inv28.1%3,510.43,322.44,230.07,447.99,463.0
Total Assets20.2%7,191.37,573.18,377.712,004.815,008.6
Total Liabilities7.2%5,066.05,191.95,845.16,479.96,680.2
Total Shareholder Equity40.7%2,125.32,381.22,532.65,524.98,325.5
CASH FLOW
Net Operating Cash Flow68.8%361.046.0680.02,301.02,933.0
Cap Ex-8%-85.0-25.0-6.0-17.0-61.0
Free Cash Flow79.6%276.021.0674.02,284.02,872.0

Enterprise Value Bridge

Millions USD13 Nov '26
Price (As of 13 Nov '26)611.18
Basic Shares205.58
Market Cap125,649.5
Diluted Shares208.58
Fully Diluted Shares Outstanding208.58
Fully Diluted Market Cap127,479.7
+Consolidated Debt513.4
−In-the-Money Convertible Debt—
+Capital Leases444.1
+Operating Leases—
−Cash & Equivalents-6,851.4
−Short-term Investments-4,379.8
+Total Preferred-
−In-the-Money Convertible Preferred—
−Investments in Unconsolidated Subs—
+Non-Controlling Interest-
+Pension Liabilities—
Enterprise Value119,311.4

Segment data

Revenue

by Products and services

  • Premium88%
  • Ad-supported12%

Revenue

by Geography

  • Other Countries62%
  • United States38%
  • Luxembourg0%

Related companies

China Mobile Ltd /ADR/

600941 CG

SoftBank Group Corp.

SFTBY US

Qualcomm Incorporated

QCOM US

Verizon Communications Inc

VZ US

T-Mobile US, Inc.

TMUS US

Deutsche Telekom AG

DTEGY US

Nippon Telegraph & Telephone Corp

NTTYY US

China Telecom Corp Ltd

601728 CG

Warner Bros. Discovery, Inc.

WBD US

Comcast Corp

CMCSA US

Motorola Solutions Inc.

MSI US

Kddi Corporation

KDDIY US

Spotify Technology S.A. — Company Profile

Spotify Technology S.A., together with its subsidiaries, provides audio streaming subscription services worldwide. It operates in two segments, Premium and Ad-Supported. The Premium segment offers online and offline streaming access to its catalog of music and podcasts, including video, lossless music, and audiobooks in select markets through subscription offerings primarily sold directly to end users and partners. The Ad-Supported segment provides limited on-demand online access to its catalog of music and online and offline access to its catalog of podcasts on computers, tablets, mobile devices, and other smart devices. The company also offers sales, distribution and marketing, contract research and development, and customer and other support services. Spotify Technology S.A. was incorporated in 2006 and is headquartered in Stockholm, Sweden.

Sector
Information Technology
Industry
Communications Equipment
Exchange
UN
CEO
Alex Norström
Headquarters
Stockholm, N4, SE
IPO Date
Apr 3, 2018
Employees
7,000
Website
open.spotify.com

Key Metrics

Price
$472.89
Market Cap
$97.22B
Revenue (TTM)
$4.53B
Net Income (TTM)
$721.00M
EPS (TTM)
3.56
P/E (TTM)
35.90
P/B (TTM)
12.12
Dividend Yield
0.00%
ROE (TTM)
8.99%
ROA (TTM)
5.49%
Operating Margin
15.77%
Beta
0.34

Dividends

Last Dividend
$0.00
Last Yield
0.00%

Summary

Spotify Technology S.A., together with its subsidiaries, provides audio streaming subscription services worldwide. It operates in two segments, Premium and Ad-Supported. The Premium segment offers online and offline streaming access to its catalog of music and podcasts, including video, lossless music, and audiobooks in select markets through subscription offerings primarily sold directly to end users and partners. The Ad-Supported segment provides limited on-demand online access to its catalog of music and online and offline access to its catalog of podcasts on computers, tablets, mobile devices, and other smart devices. The company also offers sales, distribution and marketing, contract research and development, and customer and other support services. Spotify Technology S.A. was incorporated in 2006 and is headquartered in Stockholm, Sweden.

Website
open.spotify.com
Location
Stockholm, N4, SE
Phone46702204607
Employees7,000
CEOAlex Norström
Sector
Information Technology
Industry
Communications Equipment
IPO DateApr 3, 2018

Ask AI

Company overview
Business model, segments, and competition.
Peer comparison
Metrics vs closest competitors.
Guidance & outlook
Forward guidance and assumptions.
Bull vs bear case
Upside drivers and key risks.
Valuation snapshot
Multiples vs history and peers.
Competitive moat
Defensibility and market position.
Management track record
Leadership and capital allocation history.
How it makes money
A short diagram of the business model.

Latest Documents

SEC Filings(385)

Expand
  • Form 4Soderstrom Gustav04:30PM
  • Form 4Giraldo John P3 Nov
  • Form 4Jenkins Dustee3 Nov
  • Form 4Luiga Christian3 Nov
  • Form 4Soderstrom Gustav3 Nov
  • Form 4Norstrom Alex3 Nov
  • Form 4Lundstrom Anna3 Nov
  • 6-KCurrent report (foreign private issuer)22 Oct
  • 6-KCurrent report (foreign private issuer)22 Oct
  • Form 4Soderstrom Gustav14 Oct
  • Form 4Giraldo John P5 Oct
  • Form 4Luiga Christian5 Oct
  • Form 4Lundstrom Anna5 Oct
  • Form 4Norstrom Alex5 Oct
  • Form 4Soderstrom Gustav5 Oct
  • Form 4Jenkins Dustee5 Oct
  • Form 4Soderstrom Gustav16 Sep
  • Form 144Soderstrom Gustav14 Sep
  • Form 4Soderstrom Gustav3 Sep
  • Form 4Jenkins Dustee3 Sep

News

  • Here is What to Know Beyond Why Spotify Technology (SPOT) is a Trending Stock12 Nov
  • Spotify's AI DJ gets new voices, personalities, and an option for less chatter10 Nov
  • Spotify Technology $SPOT Stock: CenterBook Partners LP Grows Holdings10 Nov
  • Is Spotify (SPOT) a Buy as Wall Street Analysts Look Optimistic?9 Nov
  • 1,754 Spotify Technology $SPOT Shares Purchased by Ethic Inc.9 Nov
  • VictoriaMetrics Expands in North America as Spotify and MongoDB Use Its Open-Source Stack to Run Observability at Scale5 Nov
  • Price Prediction: Spotify Will Hit $1,000 on This Date3 Nov
  • Streaming Success: Fox Corp Channels Tubi For Q1 Earnings Beat3 Nov
  • RDDT vs. SPOT: Which Stock Is the Better Value Option?2 Nov
  • Spotify Climbs 6% on Report of Paid AI Remix Service; Sirius XM Edges Higher, Warner Music and Netflix Hold Steady30 Oct
  • Spotify Stock Is Down 26%. Should You Buy the Dip, or Run for the Hills?30 Oct
  • Spotify targets 2027 launch for AI remix service, FT reports30 Oct
  • Spotify Stock Rises 6% Despite Reporting Earnings Miss in Q328 Oct
  • Is Trending Stock Spotify Technology (SPOT) a Buy Now?28 Oct
  • Here Are Wednesday’s Top Wall Street Analyst Research Calls: Enphase Energy, F5, Marvell Technology, MSG Rangers, Pentair, Silicon Motion Technology, Spotify Technology, Texas Instruments, Whirlpool, and More28 Oct
  • AI Stocks ‘Unfairly Beaten Up' — The Biggest Opportunities Right Now27 Oct
  • Netflix Drops 4% as Engagement Worries Outweigh Earnings Beat; Disney and Spotify Slip26 Oct
  • Here Are Monday’s Top Wall Street Analyst Research Calls: Block, Boise Cascade, Equifax, FirstEnergy, Lockheed Martin, Lumentum Holdings, NetApp, Roper Technologies, Spotify, Technology, and More26 Oct
  • Is Spotify Technology SA a Buy After Its Latest Earnings Report?25 Oct
  • Spotify Earnings: A Miss, But Long-Term Potential Remains25 Oct

Mentions in Filings

  • Equity securities which are classified as financial assets required to be measured at FVPL mainly include foreign equity securities, and equity securities which are classified as financial assets designated to be measured at FVOCI mainly consist of Japanese equity securities. There are no transfers between Level 1 and Level 2 for the fiscal year ended March 31, 2026 or for the six months ended September 30, 2026. Shares of Spotify Technology S.A …
    Sony Group CorpSpotify Technology S.A.·6-K - Current report (foreign private issuer)·Q3 27·10 Nov
  • Sony holds shares in <strong>Spotify Technology</strong> SA ("Spotify") as equity securities required to be measured at fair value through net income or loss. For Sony's Spotify shares, pre-tax gains (or losses) on equity investments reflect changes in the fair value of derivatives used to hedge against fluctuations in the share price, including expected distributions to artists and labels. These gains (or losses) are included in financial income (expenses) in th …
    SONY GROUP CORPORATIONSpotify Technology S.A.·Interim Report - Semi-Annual Report (2026.04.01-2027.03.31)·10 Nov·10 Nov
  • … esident, Financial Planning & Analysis and Consolidations at Compass, Inc. (NYSE: COMP), a real estate technology company, from October 2020 to May 2022; as Head of Consolidation, Financial Planning & Analysis at <strong>Spotify Technology S.A.</strong> (NYSE: SPOT), a global audio streaming service, from May 2017 to October 2020; and has prior Financial Planning & Analysis and reporting experience at a variety of media and advertising company, including CBS Radi …
    Shutterstock, Inc.Spotify Technology S.A.·DEF 14A - Definitive proxy statement·Q4 26·9 Nov
  • … esident, Financial Planning & Analysis and Consolidations at Compass, Inc. (NYSE: COMP), a real estate technology company, from October 2020 to May 2022; as Head of Consolidation, Financial Planning & Analysis at <strong>Spotify Technology S.A.</strong> (NYSE: SPOT), a global audio streaming service, from May 2017 to October 2020; and has prior Financial Planning & Analysis and reporting experience at a variety of media and advertising companies, including CBS Ra …
    Shutterstock, Inc.Spotify Technology S.A.·8-K - Results of Operations and Financial Condition·Q4 26·5 Nov
  • The GraniteShares 2x Long SPOT Daily ETF (the “Fund”) seeks daily investment results of 2 times (200%) the daily percentage change of the common stock of <strong>Spotify Technology</strong> SA (NYSE: SPOT) (the “Underlying Stock”). Because the Fund seeks daily leveraged investment results, it is very different from most other exchange-traded funds. It is also riskier than alternatives that do not use a leverage strategy. The return for investors that invest for p …
    GraniteShares ETF TrustSpotify Technology S.A.·497 - Form 497 - Definitive materials (investment companies)·28 Oct·28 Oct
  • … | | 3.37% | | 9 | | 628.77 | | 5,659 | | NFLX | Netflix, Inc. \* | | 3.34% | | 87 | | 64.54 | | 5,615 | | SPCX | Space Exploration Technologies Corp. (Class A) \* | | 3.33% | | 40 | | 139.75 | | 5,590 | | SPOT | <strong>Spotify Technology S.A.</strong> †\* | | 3.26% | | 9 | | 609.12 | | 5,482 | | TMUS | T-Mobile US, Inc. | | 3.28% | | 32 | | 172.16 | | 5,509 | | TTWO | Take-Two Interactive Software, Inc. \* | | 3.31% | | 24 | | 231.31 | | 5,551 | | VZ | Verizon …
    FT 13350Spotify Technology S.A.·487 - Form 487 - FORM S-6 TO EFFECTIVE AMENDMENT·Q4 26·12 Nov

Key Stats

Trading

Px/Chg 1D$472.89 / -3.77%
Avg Volume2.18M
Beta0.34
Mkt Cap97.22B
FD Mkt Cap111.43B

Float

Shrs Out/Float205.58M / 151.30M
Short Float0.04%
Days to Cover3.28
Stock Repurchased$311.03M

Current Valuation

EV92.43B
EV/EBITDA31.19
EV/Sales5.27
P/B12.12
P/S5.55
FCF Yield0.87%
ROE8.99%
ROA5.49%
Current Ratio2.06

Estimates

P/E35.90
Est P/E0.00
Est EPS3.43
Est PEG0.00

Valuation

Metric5Yr AvgMar '23Apr '24Apr '25Apr '26Oct '26
PRICE-BASED RATIOS
Price / Earnings33.75-58.70-99.65105.3886.90134.84
Price / Sales11.552.154.007.6522.5221.45
Price / Book Value15.5210.6020.9321.7112.2512.12
Price / Free Cash Flow314.111,201.9878.6652.50122.33115.10
ENTERPRISE VALUE METRICS
Enterprise Value76,941.024,448.351,590.5117,138.199,093.192,434.7
Enterprise Value / Sales11.142.083.897.4721.8720.39
Enterprise Value / EBITDA-10.82-154.74-166.9678.2094.1195.29
Enterprise Value / EBIT18.92-74.31-110.4785.0796.3997.92

Financials

Full Financials
Millions EUR5Yr CAGR (%)Dec '21Dec '22Dec '23Dec '24Dec '25
INCOME STATEMENT
Revenue15.5%9,668.011,727.013,247.015,673.017,186.0
Gross Income20.7%2,591.02,926.03,397.04,724.05,496.0
EBITDA54.3%416.0-158.0-309.01,498.02,357.0
EBIT67.1%289.0-329.0-467.01,377.02,255.0
Net Income—-34.0-430.0-532.01,138.02,212.0
EPS (Diluted)—-1.03-2.93-2.735.5010.51
BALANCE SHEET
Cash & ST Inv28.1%3,510.43,322.44,230.07,447.99,463.0
Total Assets20.2%7,191.37,573.18,377.712,004.815,008.6
Total Liabilities7.2%5,066.05,191.95,845.16,479.96,680.2
Total Shareholder Equity40.7%2,125.32,381.22,532.65,524.98,325.5
CASH FLOW
Net Operating Cash Flow68.8%361.046.0680.02,301.02,933.0
Cap Ex-8%-85.0-25.0-6.0-17.0-61.0
Free Cash Flow79.6%276.021.0674.02,284.02,872.0

Enterprise Value Bridge

Millions USD13 Nov '26
Price (As of 13 Nov '26)611.18
Basic Shares205.58
Market Cap125,649.5
Diluted Shares208.58
Fully Diluted Shares Outstanding208.58
Fully Diluted Market Cap127,479.7
+Consolidated Debt513.4
−In-the-Money Convertible Debt—
+Capital Leases444.1
+Operating Leases—
−Cash & Equivalents-6,851.4
−Short-term Investments-4,379.8
+Total Preferred-
−In-the-Money Convertible Preferred—
−Investments in Unconsolidated Subs—
+Non-Controlling Interest-
+Pension Liabilities—
Enterprise Value119,311.4

Segment data

Revenue

by Products and services

  • Premium88%
  • Ad-supported12%

Revenue

by Geography

  • Other Countries62%
  • United States38%
  • Luxembourg0%

Related companies

China Mobile Ltd /ADR/

600941 CG

SoftBank Group Corp.

SFTBY US

Qualcomm Incorporated

QCOM US

Verizon Communications Inc

VZ US

T-Mobile US, Inc.

TMUS US

Deutsche Telekom AG

DTEGY US

Nippon Telegraph & Telephone Corp

NTTYY US

China Telecom Corp Ltd

601728 CG

Warner Bros. Discovery, Inc.

WBD US

Comcast Corp

CMCSA US

Motorola Solutions Inc.

MSI US

Kddi Corporation

KDDIY US